Income Breakdown
| TV Revenue | $726K |
| TV Placement Bonus | $395K |
| Matchday Revenue | $126K |
| Sponsorship | $12K |
| Merchandising | $99K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $20K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $33K |
| Transfer Amortization | $0 |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $276K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$1.4M |
$3.8M |
$-2.4M |
$-781K |
| Sep 2026 |
$1.0M |
$914K |
$128K |
$1.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |