Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $205K |
| Matchday Revenue | $166K |
| Sponsorship | $275K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $275K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $73K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $96K |
| Transfer Amortization | $38K |
| Debt Interest | $0 |
| Loan Fees (Out) | $22K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$7.5M |
$4.6M |
$3.0M |
$6.8M |
| Oct 2026 |
$7.9M |
$9.2M |
$-1.3M |
$3.8M |
| Sep 2026 |
$8.6M |
$3.8M |
$4.8M |
$5.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |