Income Breakdown
| TV Revenue | $275K |
| TV Placement Bonus | $77K |
| Matchday Revenue | $5K |
| Sponsorship | $32K |
| Merchandising | $683K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $787K |
| Staff Wages | $59K |
| Transfer Amortization | $6K |
| Debt Interest | $5K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $353K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.1M |
$1.2M |
$-128K |
$-1.5M |
| Oct 2026 |
$1.1M |
$2.7M |
$-1.6M |
$-1.4M |
| Sep 2026 |
$1.2M |
$1.2M |
$-76K |
$235K |
| Aug 2026 |
$0 |
$0 |
$0 |
$625K |