Income Breakdown
| TV Revenue | $175K |
| TV Placement Bonus | $49K |
| Matchday Revenue | $2K |
| Sponsorship | $23K |
| Merchandising | $388K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $39K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $8K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $278K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$676K |
$1.7M |
$-1.0M |
$-2.2M |
| Oct 2026 |
$705K |
$2.1M |
$-1.4M |
$-1.2M |
| Sep 2026 |
$587K |
$634K |
$-47K |
$123K |
| Aug 2026 |
$0 |
$0 |
$0 |
$170K |