Income Breakdown
| TV Revenue | $746K |
| TV Placement Bonus | $316K |
| Matchday Revenue | $101K |
| Sponsorship | $12K |
| Merchandising | $199K |
| 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 | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $387K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$1.4M |
$3.9M |
$-2.6M |
$1.2M |
| Sep 2026 |
$2.0M |
$1.2M |
$789K |
$3.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.0M |