Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $335K |
| Matchday Revenue | $0 |
| Sponsorship | $22K |
| Merchandising | $278K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $69K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $50K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $463K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$2.1M |
$2.8M |
$-696K |
$917K |
| Sep 2026 |
$1.9M |
$842K |
$1.1M |
$1.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |