Income Breakdown
| TV Revenue | $986K |
| TV Placement Bonus | $82K |
| Matchday Revenue | $20K |
| Sponsorship | $1K |
| Merchandising | $107K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $6K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $345K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$1.2M |
$4.1M |
$-2.9M |
$-1.9M |
| Sep 2026 |
$1.8M |
$1.4M |
$397K |
$1.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |