Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $22K |
| Sponsorship | $227K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $19K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $95K |
| Transfer Amortization | $102K |
| Debt Interest | $0 |
| Loan Fees (Out) | $110K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$6.7M |
$3.1M |
$3.6M |
$7.9M |
| Oct 2026 |
$6.6M |
$3.7M |
$2.9M |
$4.2M |
| Sep 2026 |
$8.4M |
$2.4M |
$6.1M |
$1.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$527K |