Income Breakdown
| TV Revenue | $4.6M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $310K |
| Sponsorship | $293K |
| Merchandising | $4.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $92K |
| Transfer Amortization | $63K |
| Debt Interest | $0 |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$11.7M |
$5.9M |
$5.8M |
$23.3M |
| Oct 2026 |
$11.1M |
$8.9M |
$2.2M |
$17.4M |
| Sep 2026 |
$11.2M |
$3.0M |
$8.1M |
$15.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |