Income Breakdown
| TV Revenue | $275K |
| TV Placement Bonus | $22K |
| Matchday Revenue | $12K |
| Sponsorship | $34K |
| Merchandising | $671K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $55K |
| Transfer Amortization | $2K |
| Debt Interest | $9K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $334K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.0M |
$1.4M |
$-426K |
$-2.4M |
| Oct 2026 |
$1.0M |
$2.9M |
$-1.9M |
$-2.0M |
| Sep 2026 |
$1.1M |
$1.3M |
$-187K |
$-100K |
| Aug 2026 |
$0 |
$0 |
$0 |
$189K |