Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $513K |
| Matchday Revenue | $47K |
| Sponsorship | $32K |
| Merchandising | $639K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $58K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $83K |
| Facility Maintenance | $670K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$3.4M |
$4.2M |
$-818K |
$4.3M |
| Sep 2026 |
$3.2M |
$1.1M |
$2.1M |
$5.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.0M |