Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $700K |
| Matchday Revenue | $19K |
| Sponsorship | $30K |
| Merchandising | $269K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $29K |
| Loan Fees (In) | $16K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $43K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $643K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$3.3M |
$2.1M |
$1.3M |
$3.5M |
| Sep 2026 |
$2.9M |
$1.3M |
$1.5M |
$2.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |