Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $621K |
| Matchday Revenue | $26K |
| Sponsorship | $75K |
| Merchandising | $882K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $88K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $802K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$2.7M |
$3.9M |
$-1.2M |
$21.5M |
| Oct 2026 |
$2.7M |
$7.6M |
$-4.8M |
$22.6M |
| Sep 2026 |
$20.4M |
$3.1M |
$17.3M |
$27.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |