Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $192K |
| Sponsorship | $139K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $155K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $12K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $120K |
| Transfer Amortization | $47K |
| Debt Interest | $0 |
| Loan Fees (Out) | $47K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$5.3M |
$4.1M |
$1.3M |
$7.3M |
| Oct 2026 |
$5.9M |
$4.7M |
$1.2M |
$6.0M |
| Sep 2026 |
$6.2M |
$3.3M |
$2.9M |
$4.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |