Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $88K |
| Sponsorship | $264K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $84K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $90K |
| Transfer Amortization | $18K |
| Debt Interest | $0 |
| Loan Fees (Out) | $49K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$8.0M |
$5.8M |
$2.2M |
$14.8M |
| Oct 2026 |
$8.3M |
$9.8M |
$-1.6M |
$12.5M |
| Sep 2026 |
$12.6M |
$4.0M |
$8.6M |
$14.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |