Income Breakdown
| TV Revenue | $432K |
| TV Placement Bonus | $85K |
| Matchday Revenue | $5K |
| Sponsorship | $53K |
| Merchandising | $926K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $959K |
| Staff Wages | $55K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $465K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.5M |
$1.5M |
$15K |
$634K |
| Oct 2026 |
$1.5M |
$1.6M |
$-49K |
$612K |
| Sep 2026 |
$1.6M |
$865K |
$688K |
$654K |
| Aug 2026 |
$0 |
$0 |
$0 |
$415K |