Income Breakdown
| TV Revenue | $410K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $8K |
| Sponsorship | $51K |
| Merchandising | $481K |
| Domestic Cup Prize | $131K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $38K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $43K |
| Transfer Amortization | $0 |
| Debt Interest | $16K |
| Loan Fees (Out) | $530 |
| Facility Maintenance | $298K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.1M |
$1.8M |
$-719K |
$-4.1M |
| Oct 2026 |
$1.0M |
$4.5M |
$-3.5M |
$-3.4M |
| Sep 2026 |
$1.3M |
$1.8M |
$-435K |
$130K |
| Aug 2026 |
$0 |
$0 |
$0 |
$565K |