Income Breakdown
| TV Revenue | $7.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $220K |
| Sponsorship | $435K |
| Merchandising | $3.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $89K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$11.2M |
$5.6M |
$5.7M |
$18.7M |
| Oct 2026 |
$11.6M |
$10.0M |
$1.6M |
$13.1M |
| Sep 2026 |
$13.1M |
$5.5M |
$7.7M |
$11.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |