Income Breakdown
| TV Revenue | $310K |
| TV Placement Bonus | $60K |
| Matchday Revenue | $30K |
| Sponsorship | $172K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $79K |
| Transfer Amortization | $100K |
| Debt Interest | $23K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $532K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.7M |
$2.3M |
$-597K |
$-5.5M |
| Oct 2026 |
$1.7M |
$3.5M |
$-1.7M |
$-5.0M |
| Sep 2026 |
$1.8M |
$1.3M |
$436K |
$-3.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |