Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $197K |
| Sponsorship | $245K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $47K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $97K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $71K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$8.3M |
$4.5M |
$3.8M |
$16.6M |
| Oct 2026 |
$7.9M |
$6.9M |
$1.1M |
$12.8M |
| Sep 2026 |
$8.5M |
$2.9M |
$5.5M |
$11.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |