Income Breakdown
| TV Revenue | $483K |
| TV Placement Bonus | $104K |
| Matchday Revenue | $13K |
| Sponsorship | $60K |
| Merchandising | $646K |
| Domestic Cup Prize | $75K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $19K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $44K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $70K |
| Facility Maintenance | $307K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$1.4M |
$3.6M |
$-2.2M |
$1.6M |
| Sep 2026 |
$1.6M |
$1.2M |
$430K |
$3.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |