Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $997K |
| Matchday Revenue | $125K |
| Sponsorship | $186K |
| Merchandising | $2.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $95K |
| Transfer Amortization | $106K |
| Debt Interest | $0 |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$6.0M |
$3.4M |
$2.6M |
$17.9M |
| Oct 2026 |
$6.3M |
$3.9M |
$2.4M |
$15.2M |
| Sep 2026 |
$9.0M |
$2.1M |
$6.8M |
$12.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$11.4M |