Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $232K |
| Sponsorship | $31K |
| Merchandising | $687K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $17K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $781K |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $810K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$4.2M |
$1.6M |
$2.6M |
$16.4M |
| Oct 2026 |
$4.2M |
$2.2M |
$2.0M |
$13.8M |
| Sep 2026 |
$4.8M |
$1.9M |
$2.9M |
$11.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$8.9M |