Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $723K |
| Matchday Revenue | $50K |
| Sponsorship | $57K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $28K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $906K |
| Staff Wages | $62K |
| Transfer Amortization | $9K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$5.7M |
$2.0M |
$3.7M |
$18.2M |
| Oct 2026 |
$5.4M |
$2.0M |
$3.4M |
$14.5M |
| Sep 2026 |
$5.6M |
$1.6M |
$4.0M |
$11.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |