Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $424K |
| Matchday Revenue | $45K |
| Sponsorship | $50K |
| Merchandising | $1.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $25K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $59K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $929K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$5.1M |
$3.8M |
$1.4M |
$8.3M |
| Sep 2026 |
$6.8M |
$1.8M |
$5.0M |
$6.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |