Income Breakdown
| TV Revenue | $391K |
| TV Placement Bonus | $127K |
| Matchday Revenue | $2K |
| Sponsorship | $52K |
| Merchandising | $447K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $42K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $49K |
| Transfer Amortization | $0 |
| Debt Interest | $8K |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $322K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.1M |
$1.8M |
$-697K |
$-2.3M |
| Oct 2026 |
$1.1M |
$2.6M |
$-1.5M |
$-1.6M |
| Sep 2026 |
$1.2M |
$1.5M |
$-354K |
$-26K |
| Aug 2026 |
$0 |
$0 |
$0 |
$329K |