Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $433K |
| Matchday Revenue | $8K |
| Sponsorship | $53K |
| Merchandising | $785K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $88K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.6M |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $300K |
| Facility Maintenance | $809K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$5.2M |
$5.8M |
$-574K |
$4.1M |
| Sep 2026 |
$5.5M |
$2.2M |
$3.4M |
$4.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |