Income Breakdown
| TV Revenue | $823K |
| TV Placement Bonus | $100K |
| Matchday Revenue | $62K |
| Sponsorship | $92K |
| Merchandising | $3.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.7M |
| Staff Wages | $70K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $953K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$5.0M |
$6.8M |
$-1.7M |
$5.8M |
| Sep 2026 |
$5.2M |
$2.7M |
$2.4M |
$7.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |