Income Breakdown
| TV Revenue | $229K |
| TV Placement Bonus | $7K |
| Matchday Revenue | $24K |
| Sponsorship | $105K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $20K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $44K |
| Transfer Amortization | $0 |
| Debt Interest | $11K |
| Loan Fees (Out) | $14K |
| Facility Maintenance | $455K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.5M |
$1.9M |
$-388K |
$-2.7M |
| Oct 2026 |
$1.6M |
$4.9M |
$-3.3M |
$-2.3M |
| Sep 2026 |
$1.6M |
$1.3M |
$261K |
$1.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$772K |