Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $429K |
| Sponsorship | $257K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $32K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $75K |
| Transfer Amortization | $22K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$8.8M |
$3.6M |
$5.2M |
$26.2M |
| Oct 2026 |
$9.1M |
$5.5M |
$3.6M |
$21.0M |
| Sep 2026 |
$9.8M |
$3.2M |
$6.6M |
$17.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$16.5M |