Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $540K |
| Matchday Revenue | $150K |
| Sponsorship | $253K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $90K |
| Transfer Amortization | $38K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$7.6M |
$5.8M |
$1.7M |
$11.7M |
| Sep 2026 |
$7.4M |
$3.1M |
$4.3M |
$9.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |