Income Breakdown
| TV Revenue | $384K |
| TV Placement Bonus | $206K |
| Matchday Revenue | $37K |
| Sponsorship | $236K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $22K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $91K |
| Transfer Amortization | $14K |
| Debt Interest | $0 |
| Loan Fees (Out) | $892 |
| Facility Maintenance | $657K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$2.6M |
$2.2M |
$361K |
$6.1M |
| Oct 2026 |
$2.6M |
$2.2M |
$396K |
$5.7M |
| Sep 2026 |
$7.1M |
$1.4M |
$5.7M |
$5.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$384K |