Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $133K |
| Matchday Revenue | $103K |
| Sponsorship | $261K |
| Merchandising | $3.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $109K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $91K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $9K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$7.9M |
$5.1M |
$2.8M |
$-121K |
| Oct 2026 |
$8.4M |
$9.9M |
$-1.5M |
$-2.9M |
| Sep 2026 |
$15.2M |
$4.2M |
$11.1M |
$-1.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |