Income Breakdown
| TV Revenue | $248K |
| TV Placement Bonus | $153K |
| Matchday Revenue | $2K |
| Sponsorship | $31K |
| Merchandising | $283K |
| Domestic Cup Prize | $161K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $52K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $594K |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $271K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$930K |
$910K |
$20K |
$23K |
| Oct 2026 |
$747K |
$1.2M |
$-447K |
$3K |
| Sep 2026 |
$728K |
$659K |
$69K |
$450K |
| Aug 2026 |
$0 |
$0 |
$0 |
$381K |