Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $265K |
| Sponsorship | $212K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $24K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $86K |
| Transfer Amortization | $14K |
| Debt Interest | $0 |
| Loan Fees (Out) | $57K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$7.4M |
$5.1M |
$2.4M |
$34.0M |
| Sep 2026 |
$24.5M |
$2.3M |
$22.2M |
$31.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |