Income Breakdown
| TV Revenue | $82K |
| TV Placement Bonus | $27K |
| Matchday Revenue | $25K |
| Sponsorship | $101K |
| Merchandising | $708K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $601K |
| Staff Wages | $43K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $250K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$943K |
$894K |
$49K |
$925K |
| Oct 2026 |
$1.0M |
$960K |
$40K |
$876K |
| Sep 2026 |
$916K |
$657K |
$259K |
$835K |
| Aug 2026 |
$0 |
$0 |
$0 |
$577K |