Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $765K |
| Matchday Revenue | $54K |
| Sponsorship | $259K |
| Merchandising | $2.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.5M |
| Staff Wages | $100K |
| Transfer Amortization | $27K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$7.9M |
$9.1M |
$-1.2M |
$20.3M |
| Sep 2026 |
$18.7M |
$3.4M |
$15.3M |
$21.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |