Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $352K |
| Sponsorship | $87K |
| Merchandising | $2.7M |
| 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 | $63K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$9.0M |
$4.0M |
$5.0M |
$18.3M |
| Oct 2026 |
$9.3M |
$6.5M |
$2.8M |
$13.3M |
| Sep 2026 |
$10.0M |
$2.6M |
$7.3M |
$10.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |