Income Breakdown
| TV Revenue | $2.8M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $192K |
| Sponsorship | $4K |
| Merchandising | $304K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $568 |
| Facility Maintenance | $771K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$4.8M |
$4.3M |
$551K |
$5.0M |
| Sep 2026 |
$4.9M |
$1.2M |
$3.7M |
$4.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |