Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $368K |
| Matchday Revenue | $54K |
| Sponsorship | $14K |
| Merchandising | $364K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $43K |
| Transfer Amortization | $0 |
| Debt Interest | $551 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $520K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.8M |
$1.6M |
$200K |
$-121K |
| Oct 2026 |
$2.0M |
$5.0M |
$-3.1M |
$-320K |
| Sep 2026 |
$1.9M |
$1.8M |
$193K |
$2.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |