Income Breakdown
| TV Revenue | $176K |
| TV Placement Bonus | $14K |
| Matchday Revenue | $1K |
| Sponsorship | $23K |
| Merchandising | $302K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $16K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $9K |
| Facility Maintenance | $223K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$533K |
$1.9M |
$-1.3M |
$-1.1M |
| Sep 2026 |
$564K |
$508K |
$56K |
$243K |
| Aug 2026 |
$0 |
$0 |
$0 |
$187K |