Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $19K |
| Merchandising | $186K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $377K |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $287K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.4M |
$712K |
$667K |
$3.3M |
| Oct 2026 |
$1.4M |
$904K |
$543K |
$2.6M |
| Sep 2026 |
$1.6M |
$559K |
$1.0M |
$2.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |