Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $53K |
| Sponsorship | $28K |
| Merchandising | $920K |
| Domestic Cup Prize | $0 |
| Continental Prize | $700K |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $197K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $99K |
| Facility Maintenance | $837K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$4.9M |
$5.2M |
$-326K |
$6.7M |
| Sep 2026 |
$6.7M |
$2.3M |
$4.5M |
$7.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |