Income Breakdown
| TV Revenue | $278K |
| TV Placement Bonus | $33K |
| Matchday Revenue | $9K |
| Sponsorship | $33K |
| Merchandising | $843K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $14K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $48K |
| Transfer Amortization | $22K |
| Debt Interest | $14K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $374K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.2M |
$1.7M |
$-450K |
$-3.5M |
| Oct 2026 |
$1.2M |
$3.4M |
$-2.2M |
$-3.1M |
| Sep 2026 |
$1.4M |
$1.4M |
$13K |
$-902K |
| Aug 2026 |
$0 |
$0 |
$0 |
$190K |