Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $94K |
| Sponsorship | $141K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $55K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $87K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $22K |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$5.6M |
$3.2M |
$2.5M |
$5.1M |
| Oct 2026 |
$5.5M |
$6.4M |
$-966K |
$2.7M |
| Sep 2026 |
$5.0M |
$2.6M |
$2.5M |
$3.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.2M |