Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $0 |
| Sponsorship | $40K |
| Merchandising | $601K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $946K |
| Staff Wages | $58K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $891K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$4.6M |
$1.9M |
$2.7M |
$12.4M |
| Oct 2026 |
$4.5M |
$2.5M |
$2.1M |
$9.7M |
| Sep 2026 |
$4.7M |
$1.3M |
$3.4M |
$7.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$4.4M |