Income Breakdown
| TV Revenue | $818K |
| TV Placement Bonus | $459K |
| Matchday Revenue | $760K |
| Sponsorship | $428K |
| Merchandising | $6.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.0M |
| Staff Wages | $91K |
| Transfer Amortization | $224K |
| Debt Interest | $90K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$8.7M |
$5.9M |
$2.8M |
$-20.5M |
| Nov 2026 |
$8.8M |
$6.0M |
$2.7M |
$-23.5M |
| Oct 2026 |
$8.8M |
$11.3M |
$-2.5M |
$-26.5M |
| Sep 2026 |
$7.7M |
$4.1M |
$3.6M |
$-24.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |