Income Breakdown
| TV Revenue | $738K |
| TV Placement Bonus | $422K |
| Matchday Revenue | $90K |
| Sponsorship | $11K |
| Merchandising | $157K |
| 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 | $54K |
| Transfer Amortization | $8K |
| Debt Interest | $1K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $342K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$1.4M |
$3.9M |
$-2.5M |
$-695K |
| Sep 2026 |
$1.2M |
$1.1M |
$169K |
$1.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.0M |