Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $867K |
| Matchday Revenue | $62K |
| Sponsorship | $248K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $120K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $76K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$6.6M |
$4.7M |
$1.9M |
$9.1M |
| Sep 2026 |
$6.9M |
$3.2M |
$3.7M |
$7.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |