Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $119K |
| Sponsorship | $151K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $3.2M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $137K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $97K |
| Transfer Amortization | $96K |
| Debt Interest | $0 |
| Loan Fees (Out) | $100K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$8.5M |
$5.6M |
$2.9M |
$23.9M |
| Sep 2026 |
$20.9M |
$2.6M |
$18.2M |
$20.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |