Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $645K |
| Matchday Revenue | $7K |
| Sponsorship | $27K |
| Merchandising | $685K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $48K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $51K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $172K |
| Facility Maintenance | $689K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$3.4M |
$3.2M |
$179K |
$4.3M |
| Sep 2026 |
$3.8M |
$1.6M |
$2.2M |
$4.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |