Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $384K |
| Matchday Revenue | $0 |
| Sponsorship | $34K |
| Merchandising | $482K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $614K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$3.3M |
$3.8M |
$-508K |
$3.1M |
| Sep 2026 |
$3.2M |
$1.1M |
$2.1M |
$3.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |