Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $955K |
| Matchday Revenue | $112K |
| Sponsorship | $244K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $11K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $84K |
| Transfer Amortization | $43K |
| Debt Interest | $0 |
| Loan Fees (Out) | $210K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$6.5M |
$4.5M |
$2.0M |
$6.3M |
| Sep 2026 |
$5.9M |
$2.4M |
$3.5M |
$4.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |