Income Breakdown
| TV Revenue | $193K |
| TV Placement Bonus | $25K |
| Matchday Revenue | $22K |
| Sponsorship | $83K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $75K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $50K |
| Transfer Amortization | $9K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $554K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$2.3M |
$1.7M |
$650K |
$2.0M |
| Oct 2026 |
$2.3M |
$2.0M |
$311K |
$1.3M |
| Sep 2026 |
$2.3M |
$866K |
$1.4M |
$972K |
| Aug 2026 |
$0 |
$0 |
$0 |
$116K |