Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $127K |
| Matchday Revenue | $44K |
| Sponsorship | $122K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $141K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $111K |
| Transfer Amortization | $46K |
| Debt Interest | $0 |
| Loan Fees (Out) | $80K |
| Facility Maintenance | $934K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$4.0M |
$3.3M |
$714K |
$9.6M |
| Oct 2026 |
$4.1M |
$4.1M |
$68K |
$8.8M |
| Sep 2026 |
$6.1M |
$2.6M |
$3.6M |
$8.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |