Income Breakdown
| TV Revenue | $777K |
| TV Placement Bonus | $226K |
| Matchday Revenue | $2.3M |
| Sponsorship | $448K |
| Merchandising | $8.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $131K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $97K |
| Transfer Amortization | $12K |
| Debt Interest | $0 |
| Loan Fees (Out) | $285K |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$11.9M |
$5.6M |
$6.4M |
$22.2M |
| Oct 2026 |
$13.4M |
$7.3M |
$6.1M |
$15.9M |
| Sep 2026 |
$12.4M |
$4.5M |
$7.9M |
$9.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |