Income Breakdown
| TV Revenue | $556K |
| TV Placement Bonus | $125K |
| Matchday Revenue | $0 |
| Sponsorship | $73K |
| Merchandising | $383K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $378K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$1.1M |
$2.3M |
$-1.2M |
$-507K |
| Sep 2026 |
$1.1M |
$996K |
$135K |
$643K |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |