Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $620K |
| Matchday Revenue | $4K |
| Sponsorship | $15K |
| Merchandising | $313K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $910K |
| Staff Wages | $57K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $504K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$2.0M |
$1.5M |
$508K |
$2.5M |
| Oct 2026 |
$2.0M |
$2.8M |
$-735K |
$2.0M |
| Sep 2026 |
$2.3M |
$1.1M |
$1.2M |
$2.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |