Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $961K |
| Matchday Revenue | $0 |
| Sponsorship | $170K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $188K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $77K |
| Transfer Amortization | $17K |
| Debt Interest | $0 |
| Loan Fees (Out) | $390K |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$5.4M |
$4.5M |
$947K |
$8.5M |
| Sep 2026 |
$5.2M |
$1.7M |
$3.5M |
$7.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.0M |