Income Breakdown
| TV Revenue | $538K |
| TV Placement Bonus | $78K |
| Matchday Revenue | $117K |
| Sponsorship | $68K |
| Merchandising | $2.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $104K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $68K |
| Transfer Amortization | $79K |
| Debt Interest | $11K |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $733K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$3.0M |
$2.3M |
$676K |
$-2.4M |
| Oct 2026 |
$3.0M |
$4.2M |
$-1.2M |
$-3.2M |
| Sep 2026 |
$2.9M |
$1.7M |
$1.2M |
$-2.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$682K |