Income Breakdown
| TV Revenue | $653K |
| TV Placement Bonus | $334K |
| Matchday Revenue | $0 |
| Sponsorship | $74K |
| Merchandising | $712K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $998K |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $411K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.8M |
$1.5M |
$312K |
$570K |
| Oct 2026 |
$1.8M |
$2.9M |
$-1.1M |
$258K |
| Sep 2026 |
$2.0M |
$1.5M |
$478K |
$1.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$889K |