Income Breakdown
| TV Revenue | $406K |
| TV Placement Bonus | $132K |
| Matchday Revenue | $16K |
| Sponsorship | $51K |
| Merchandising | $795K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $24K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $941K |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $371K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.4M |
$1.4M |
$57K |
$520K |
| Oct 2026 |
$1.4M |
$1.7M |
$-313K |
$463K |
| Sep 2026 |
$1.3M |
$1.1M |
$269K |
$777K |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |