Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $153K |
| Sponsorship | $64K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $12K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $68K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$7.1M |
$4.0M |
$3.1M |
$33.7M |
| Oct 2026 |
$7.5M |
$8.1M |
$-570K |
$30.6M |
| Sep 2026 |
$6.7M |
$3.5M |
$3.2M |
$31.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$27.9M |