Income Breakdown
| TV Revenue | $387K |
| TV Placement Bonus | $99K |
| Matchday Revenue | $10K |
| Sponsorship | $45K |
| Merchandising | $624K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $51K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $50K |
| Transfer Amortization | $0 |
| Debt Interest | $10K |
| Loan Fees (Out) | $19K |
| Facility Maintenance | $340K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$1.2M |
$3.7M |
$-2.5M |
$-2.6M |
| Sep 2026 |
$1.2M |
$1.4M |
$-206K |
$-148K |
| Aug 2026 |
$0 |
$0 |
$0 |
$57K |