Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $988K |
| Matchday Revenue | $242K |
| Sponsorship | $124K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $143K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $81K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.8M |
| Staff Wages | $89K |
| Transfer Amortization | $81K |
| Debt Interest | $0 |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$5.1M |
$6.0M |
$-933K |
$3.5M |
| Sep 2026 |
$4.4M |
$2.2M |
$2.2M |
$4.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |