Income Breakdown
| TV Revenue | $185K |
| TV Placement Bonus | $53K |
| Matchday Revenue | $1K |
| Sponsorship | $6K |
| Merchandising | $297K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $8K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $191K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$542K |
$1.5M |
$-936K |
$-2.5M |
| Oct 2026 |
$562K |
$1.2M |
$-630K |
$-1.6M |
| Sep 2026 |
$541K |
$1.5M |
$-964K |
$-963K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1K |