Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $372K |
| Matchday Revenue | $5K |
| Sponsorship | $53K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $153K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.1M |
| Staff Wages | $56K |
| Transfer Amortization | $12K |
| Debt Interest | $0 |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $956K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$5.9M |
$6.2M |
$-250K |
$3.0M |
| Sep 2026 |
$5.8M |
$2.1M |
$3.7M |
$3.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |