Income Breakdown
| TV Revenue | $794K |
| TV Placement Bonus | $151K |
| Matchday Revenue | $82K |
| Sponsorship | $443K |
| Merchandising | $4.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $50K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $85K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$6.3M |
$3.2M |
$3.1M |
$8.5M |
| Oct 2026 |
$6.3M |
$8.9M |
$-2.6M |
$5.4M |
| Sep 2026 |
$6.1M |
$2.7M |
$3.4M |
$8.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |