Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $152K |
| Matchday Revenue | $307K |
| Sponsorship | $260K |
| Merchandising | $3.9M |
| 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 | $107K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$8.5M |
$3.6M |
$4.8M |
$29.6M |
| Oct 2026 |
$9.7M |
$5.5M |
$4.2M |
$24.8M |
| Sep 2026 |
$8.6M |
$3.2M |
$5.4M |
$20.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$15.2M |