Income Breakdown
| TV Revenue | $477K |
| TV Placement Bonus | $276K |
| Matchday Revenue | $143K |
| Sponsorship | $57K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $46K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $71K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $978 |
| Facility Maintenance | $704K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$2.9M |
$3.3M |
$-430K |
$1.5M |
| Sep 2026 |
$2.7M |
$2.0M |
$692K |
$2.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |