Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $68K |
| Matchday Revenue | $0 |
| Sponsorship | $15K |
| Merchandising | $189K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $310K |
| Staff Wages | $58K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $368K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.3M |
$736K |
$547K |
$3.0M |
| Oct 2026 |
$1.3M |
$924K |
$371K |
$2.4M |
| Sep 2026 |
$1.5M |
$754K |
$769K |
$2.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |