Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $851K |
| Matchday Revenue | $331K |
| Sponsorship | $48K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $46K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $59K |
| Transfer Amortization | $14K |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $910K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$5.6M |
$2.5M |
$3.2M |
$11.3M |
| Sep 2026 |
$7.7M |
$1.4M |
$6.3M |
$8.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |