Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $411K |
| Matchday Revenue | $82K |
| Sponsorship | $162K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $55K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $77K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $20K |
| Facility Maintenance | $890K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$4.5M |
$4.1M |
$456K |
$112.9M |
| Oct 2026 |
$4.6M |
$7.4M |
$-2.8M |
$112.4M |
| Sep 2026 |
$4.5M |
$3.1M |
$1.4M |
$115.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$117.0M |