Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $672K |
| Matchday Revenue | $2.2M |
| Sponsorship | $0 |
| Merchandising | $211K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $102K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$7.1M |
$5.2M |
$2.0M |
$18.9M |
| Oct 2026 |
$7.1M |
$7.4M |
$-285K |
$16.9M |
| Sep 2026 |
$401K |
$2.3M |
$-1.9M |
$17.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$19.1M |