Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $638K |
| Matchday Revenue | $7K |
| Sponsorship | $55K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $204K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.4M |
| Staff Wages | $59K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $750K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$6.6M |
$6.2M |
$336K |
$6.1M |
| Sep 2026 |
$7.3M |
$2.4M |
$5.0M |
$5.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |