Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $123K |
| Matchday Revenue | $25K |
| Sponsorship | $31K |
| Merchandising | $688K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $35K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $96K |
| Facility Maintenance | $600K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$3.2M |
$3.6M |
$-408K |
$2.9M |
| Sep 2026 |
$3.5M |
$1.5M |
$2.0M |
$3.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |