Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $38K |
| Sponsorship | $155K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $77K |
| Transfer Amortization | $27K |
| Debt Interest | $0 |
| Loan Fees (Out) | $20K |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$5.3M |
$4.9M |
$400K |
$9.1M |
| Sep 2026 |
$7.5M |
$2.6M |
$4.9M |
$8.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |