Income Breakdown
| TV Revenue | $306K |
| TV Placement Bonus | $84K |
| Matchday Revenue | $5K |
| Sponsorship | $36K |
| Merchandising | $815K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $19K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $403K |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $452K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.3M |
$907K |
$357K |
$5.2M |
| Oct 2026 |
$1.3M |
$897K |
$421K |
$4.8M |
| Sep 2026 |
$1.3M |
$726K |
$591K |
$4.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |