Income Breakdown
| TV Revenue | $290K |
| TV Placement Bonus | $123K |
| Matchday Revenue | $0 |
| Sponsorship | $27K |
| Merchandising | $728K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $48K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $594K |
| Staff Wages | $59K |
| Transfer Amortization | $0 |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $462K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.2M |
$1.1M |
$98K |
$-336K |
| Oct 2026 |
$1.1M |
$1.8M |
$-649K |
$-435K |
| Sep 2026 |
$1.2M |
$1.1M |
$170K |
$215K |
| Aug 2026 |
$0 |
$0 |
$0 |
$44K |