Income Breakdown
| TV Revenue | $533K |
| TV Placement Bonus | $228K |
| Matchday Revenue | $9K |
| Sponsorship | $60K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $60K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $528K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$2.0M |
$1.6M |
$412K |
$13K |
| Oct 2026 |
$2.1M |
$2.5M |
$-458K |
$-398K |
| Sep 2026 |
$2.1M |
$2.1M |
$34K |
$60K |
| Aug 2026 |
$0 |
$0 |
$0 |
$25K |