Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $41K |
| Matchday Revenue | $188K |
| Sponsorship | $16K |
| Merchandising | $304K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $37K |
| Transfer Amortization | $0 |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $450K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.6M |
$1.8M |
$-233K |
$-1.7M |
| Oct 2026 |
$1.8M |
$5.2M |
$-3.3M |
$-1.4M |
| Sep 2026 |
$2.2M |
$2.2M |
$-26K |
$1.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |