Income Breakdown
| TV Revenue | $864K |
| TV Placement Bonus | $403K |
| Matchday Revenue | $1.2M |
| Sponsorship | $458K |
| Merchandising | $4.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $87K |
| Transfer Amortization | $6K |
| Debt Interest | $57K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$7.5M |
$4.6M |
$2.9M |
$-13.1M |
| Nov 2026 |
$7.8M |
$5.0M |
$2.8M |
$-15.9M |
| Oct 2026 |
$6.7M |
$8.9M |
$-2.1M |
$-18.7M |
| Sep 2026 |
$6.1M |
$3.1M |
$3.0M |
$-16.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |