Income Breakdown
| TV Revenue | $899K |
| TV Placement Bonus | $244K |
| Matchday Revenue | $2.0M |
| Sponsorship | $502K |
| Merchandising | $3.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.8M |
| Staff Wages | $80K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$7.6M |
$7.1M |
$440K |
$4.0M |
| Sep 2026 |
$5.6M |
$3.0M |
$2.5M |
$3.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.1M |