Income Breakdown
| TV Revenue | $616K |
| TV Placement Bonus | $117K |
| Matchday Revenue | $2K |
| Sponsorship | $88K |
| Merchandising | $409K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $995 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $265K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$1.2M |
$2.3M |
$-1.0M |
$-218K |
| Sep 2026 |
$1.5M |
$1.2M |
$304K |
$812K |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |