Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $139K |
| Sponsorship | $254K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $269K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $97K |
| Transfer Amortization | $916 |
| Debt Interest | $0 |
| Loan Fees (Out) | $32K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$7.6M |
$4.0M |
$3.6M |
$16.8M |
| Oct 2026 |
$7.1M |
$5.9M |
$1.2M |
$13.2M |
| Sep 2026 |
$9.4M |
$2.4M |
$6.9M |
$12.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |