Income Breakdown
| TV Revenue | $828K |
| TV Placement Bonus | $196K |
| Matchday Revenue | $1.2M |
| Sponsorship | $436K |
| Merchandising | $6.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $99K |
| Transfer Amortization | $13K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$9.0M |
$4.5M |
$4.5M |
$15.8M |
| Oct 2026 |
$8.4M |
$7.7M |
$715K |
$11.3M |
| Sep 2026 |
$8.0M |
$3.2M |
$4.9M |
$10.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |