Income Breakdown
| TV Revenue | $228K |
| TV Placement Bonus | $100K |
| Matchday Revenue | $461K |
| Sponsorship | $92K |
| Merchandising | $2.8M |
| Domestic Cup Prize | $237K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $147K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $46K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $708K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$4.1M |
$2.8M |
$1.3M |
$1.4M |
| Nov 2026 |
$3.5M |
$2.7M |
$789K |
$77K |
| Oct 2026 |
$3.7M |
$6.6M |
$-2.9M |
$-713K |
| Sep 2026 |
$4.3M |
$2.3M |
$2.0M |
$2.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$119K |