Income Breakdown
| TV Revenue | $308K |
| TV Placement Bonus | $144K |
| Matchday Revenue | $18K |
| Sponsorship | $40K |
| Merchandising | $945K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $21K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $905K |
| Staff Wages | $59K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $496K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.5M |
$1.5M |
$15K |
$932K |
| Oct 2026 |
$1.5M |
$1.6M |
$-92K |
$917K |
| Sep 2026 |
$1.5M |
$1.0M |
$469K |
$1.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$540K |