Income Breakdown
| TV Revenue | $477K |
| TV Placement Bonus | $130K |
| Matchday Revenue | $5K |
| Sponsorship | $56K |
| Merchandising | $440K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $23K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $43K |
| Transfer Amortization | $0 |
| Debt Interest | $7K |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $376K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$1.1M |
$4.3M |
$-3.1M |
$-1.8M |
| Sep 2026 |
$2.0M |
$1.3M |
$738K |
$1.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |