Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $295K |
| Sponsorship | $49K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $3.2M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $140K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.3M |
| Staff Wages | $64K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $7K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$10.1M |
$8.5M |
$1.6M |
$24.8M |
| Sep 2026 |
$23.6M |
$2.9M |
$20.6M |
$23.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |