Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $145K |
| Matchday Revenue | $63K |
| Sponsorship | $52K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $32K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $686K |
| Staff Wages | $61K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $975K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$5.2M |
$1.7M |
$3.5M |
$15.7M |
| Oct 2026 |
$5.2M |
$1.7M |
$3.5M |
$12.3M |
| Sep 2026 |
$6.4M |
$1.5M |
$5.0M |
$8.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |