Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $649K |
| Matchday Revenue | $125K |
| Sponsorship | $19K |
| Merchandising | $643K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $968K |
| Staff Wages | $61K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $739K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$2.7M |
$1.8M |
$889K |
$10.5M |
| Oct 2026 |
$3.0M |
$2.0M |
$1.1M |
$9.6M |
| Sep 2026 |
$4.2M |
$1.4M |
$2.8M |
$8.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |