Income Breakdown
| TV Revenue | $4.2M |
| TV Placement Bonus | $830K |
| Matchday Revenue | $187K |
| Sponsorship | $65K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $58K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$6.5M |
$4.4M |
$2.1M |
$18.0M |
| Oct 2026 |
$7.0M |
$10.3M |
$-3.3M |
$15.9M |
| Sep 2026 |
$6.8M |
$2.9M |
$3.9M |
$19.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$15.2M |