Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $276K |
| Matchday Revenue | $3K |
| Sponsorship | $16K |
| Merchandising | $130K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $442K |
| Staff Wages | $54K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $392K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.4M |
$888K |
$539K |
$2.2M |
| Oct 2026 |
$1.4M |
$1.4M |
$76K |
$1.6M |
| Sep 2026 |
$1.4M |
$641K |
$781K |
$1.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |