Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $476K |
| Matchday Revenue | $78K |
| Sponsorship | $17K |
| Merchandising | $367K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $150K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $819K |
| Staff Wages | $62K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $135K |
| Facility Maintenance | $427K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$2.1M |
$1.4M |
$675K |
$19.2M |
| Sep 2026 |
$17.9M |
$1.3M |
$16.6M |
$18.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |