Income Breakdown
| TV Revenue | $249K |
| TV Placement Bonus | $135K |
| Matchday Revenue | $148K |
| Sponsorship | $499K |
| Merchandising | $5.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $196K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.2M |
| Staff Wages | $77K |
| Transfer Amortization | $0 |
| Debt Interest | $161 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$6.3M |
$6.4M |
$-119K |
$-217K |
| Oct 2026 |
$5.9M |
$11.6M |
$-5.6M |
$-98K |
| Sep 2026 |
$5.8M |
$2.8M |
$3.0M |
$5.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |