Income Breakdown
| TV Revenue | $765K |
| TV Placement Bonus | $95K |
| Matchday Revenue | $2.6M |
| Sponsorship | $462K |
| Merchandising | $5.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $183K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $81K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $55K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$10.0M |
$4.4M |
$5.5M |
$18.5M |
| Oct 2026 |
$8.9M |
$5.7M |
$3.2M |
$12.9M |
| Sep 2026 |
$9.2M |
$3.4M |
$5.9M |
$9.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |