Income Breakdown
| TV Revenue | $6.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $728K |
| Sponsorship | $0 |
| Merchandising | $189K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $98K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$7.2M |
$5.5M |
$1.8M |
$-28K |
| Nov 2026 |
$2.5M |
$4.2M |
$-1.8M |
$-1.8M |
| Oct 2026 |
$3.1M |
$5.8M |
$-2.8M |
$5K |
| Sep 2026 |
$632K |
$1.7M |
$-1.0M |
$2.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |