Income Breakdown
| TV Revenue | $233K |
| TV Placement Bonus | $116K |
| Matchday Revenue | $32K |
| Sponsorship | $107K |
| Merchandising | $2.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $58K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $557K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$2.5M |
$1.8M |
$691K |
$1.2M |
| Oct 2026 |
$2.5M |
$3.1M |
$-651K |
$459K |
| Sep 2026 |
$2.3M |
$1.8M |
$538K |
$1.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$572K |