Income Breakdown
| TV Revenue | $779K |
| TV Placement Bonus | $147K |
| Matchday Revenue | $267K |
| Sponsorship | $97K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $665K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$3.2M |
$2.6M |
$574K |
$5.0M |
| Oct 2026 |
$3.2M |
$4.7M |
$-1.5M |
$4.4M |
| Sep 2026 |
$2.9M |
$2.0M |
$826K |
$5.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |