Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $100K |
| Sponsorship | $246K |
| Merchandising | $2.1M |
| Domestic Cup Prize | $252K |
| Continental Prize | $1.4M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $51K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $83K |
| Transfer Amortization | $22K |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$8.8M |
$3.4M |
$5.4M |
$28.0M |
| Oct 2026 |
$8.0M |
$4.6M |
$3.4M |
$22.5M |
| Sep 2026 |
$19.9M |
$3.3M |
$16.7M |
$19.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |