Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $467K |
| Matchday Revenue | $19K |
| Sponsorship | $75K |
| Merchandising | $868K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $117K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $106K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $773K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$2.6M |
$4.3M |
$-1.7M |
$5.9M |
| Oct 2026 |
$3.7M |
$8.7M |
$-5.0M |
$7.6M |
| Sep 2026 |
$5.6M |
$3.2M |
$2.4M |
$12.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |