Income Breakdown
| TV Revenue | $695K |
| TV Placement Bonus | $95K |
| Matchday Revenue | $49K |
| Sponsorship | $72K |
| Merchandising | $2.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $96K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $55K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $787K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$3.8M |
$2.8M |
$986K |
$5.8M |
| Sep 2026 |
$4.4M |
$2.1M |
$2.3M |
$4.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |