Income Breakdown
| TV Revenue | $243K |
| TV Placement Bonus | $111K |
| Matchday Revenue | $881K |
| Sponsorship | $505K |
| Merchandising | $4.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $40K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $80K |
| Transfer Amortization | $0 |
| Debt Interest | $76K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$6.2M |
$3.2M |
$3.0M |
$-17.3M |
| Oct 2026 |
$5.3M |
$7.0M |
$-1.7M |
$-20.3M |
| Sep 2026 |
$5.3M |
$2.2M |
$3.1M |
$-18.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |