Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $105K |
| Sponsorship | $215K |
| Merchandising | $3.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $100K |
| Transfer Amortization | $85K |
| Debt Interest | $0 |
| Loan Fees (Out) | $16K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$8.4M |
$3.7M |
$4.6M |
$61.8M |
| Oct 2026 |
$8.1M |
$4.6M |
$3.5M |
$57.1M |
| Sep 2026 |
$18.5M |
$2.3M |
$16.3M |
$53.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$43.2M |