Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $0 |
| Sponsorship | $50K |
| Merchandising | $827K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $786K |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $839K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$5.2M |
$1.7M |
$3.5M |
$11.9M |
| Oct 2026 |
$5.2M |
$2.0M |
$3.2M |
$8.4M |
| Sep 2026 |
$5.3M |
$1.3M |
$4.0M |
$5.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |