Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $266K |
| Matchday Revenue | $49K |
| Sponsorship | $103K |
| Merchandising | $894K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $96K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $86K |
| Transfer Amortization | $12K |
| Debt Interest | $0 |
| Loan Fees (Out) | $29K |
| Facility Maintenance | $747K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$2.8M |
$3.2M |
$-416K |
$5.0M |
| Sep 2026 |
$3.1M |
$2.2M |
$874K |
$5.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |