Income Breakdown
| TV Revenue | $278K |
| TV Placement Bonus | $132K |
| Matchday Revenue | $15K |
| Sponsorship | $36K |
| Merchandising | $810K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $41K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $53K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $368K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.3M |
$1.6M |
$-320K |
$-1.7M |
| Oct 2026 |
$1.3M |
$2.9M |
$-1.6M |
$-1.4M |
| Sep 2026 |
$1.3M |
$1.4M |
$-36K |
$219K |
| Aug 2026 |
$0 |
$0 |
$0 |
$255K |