Income Breakdown
| TV Revenue | $5.0M |
| TV Placement Bonus | $2.6M |
| Matchday Revenue | $333K |
| Sponsorship | $315K |
| Merchandising | $3.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $117K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$11.7M |
$5.3M |
$6.4M |
$22.8M |
| Oct 2026 |
$12.1M |
$8.8M |
$3.3M |
$16.4M |
| Sep 2026 |
$9.5M |
$5.2M |
$4.2M |
$13.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$8.9M |