Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $817K |
| Matchday Revenue | $11K |
| Sponsorship | $3K |
| Merchandising | $222K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $207K |
| Loan Fees (In) | $17K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $32K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $626K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$3.8M |
$2.2M |
$1.5M |
$3.8M |
| Sep 2026 |
$3.1M |
$1.5M |
$1.6M |
$2.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |