Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $702K |
| Matchday Revenue | $101K |
| Sponsorship | $236K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $123K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.8M |
| Staff Wages | $82K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $40K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$6.3M |
$6.1M |
$222K |
$7.5M |
| Sep 2026 |
$6.9M |
$2.8M |
$4.1M |
$7.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |