Income Breakdown
| TV Revenue | $479K |
| TV Placement Bonus | $97K |
| Matchday Revenue | $5K |
| Sponsorship | $60K |
| Merchandising | $527K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $30K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $41K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $385K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$1.2M |
$1.6M |
$-415K |
$667K |
| Sep 2026 |
$1.3M |
$864K |
$409K |
$1.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |