Income Breakdown
| TV Revenue | $780K |
| TV Placement Bonus | $98K |
| Matchday Revenue | $2.0M |
| Sponsorship | $409K |
| Merchandising | $6.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $364K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $109K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$9.7M |
$5.0M |
$4.7M |
$17.5M |
| Oct 2026 |
$8.6M |
$6.5M |
$2.1M |
$12.8M |
| Sep 2026 |
$7.8M |
$4.8M |
$3.0M |
$10.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |