Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $0 |
| Sponsorship | $35K |
| Merchandising | $1.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $46K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $50K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $160K |
| Facility Maintenance | $896K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$4.9M |
$5.8M |
$-911K |
$4.8M |
| Sep 2026 |
$4.9M |
$1.9M |
$3.0M |
$5.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.0M |