Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $263K |
| Sponsorship | $261K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $1.8M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.0M |
| Staff Wages | $77K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $44K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$10.0M |
$7.6M |
$2.4M |
$16.5M |
| Sep 2026 |
$11.8M |
$2.7M |
$9.1M |
$14.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |