Income Breakdown
| TV Revenue | $473K |
| TV Placement Bonus | $87K |
| Matchday Revenue | $25K |
| Sponsorship | $4K |
| Merchandising | $360K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $750K |
| Staff Wages | $37K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $296K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$950K |
$1.1M |
$-133K |
$1.4M |
| Oct 2026 |
$1.1M |
$2.3M |
$-1.2M |
$1.6M |
| Sep 2026 |
$1.0M |
$820K |
$212K |
$2.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |