Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1K |
| Sponsorship | $2K |
| Merchandising | $28K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $349K |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $250K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.4M |
$614K |
$781K |
$3.0M |
| Oct 2026 |
$1.8M |
$836K |
$927K |
$2.3M |
| Sep 2026 |
$1.5M |
$370K |
$1.1M |
$1.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$203K |