Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $101K |
| Sponsorship | $65K |
| Merchandising | $2.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $77K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$8.6M |
$4.0M |
$4.6M |
$19.3M |
| Oct 2026 |
$8.9M |
$4.1M |
$4.7M |
$14.7M |
| Sep 2026 |
$9.5M |
$2.1M |
$7.4M |
$10.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |