Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $307K |
| Matchday Revenue | $0 |
| Sponsorship | $3K |
| Merchandising | $213K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $120 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $489K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$3.0M |
$1.7M |
$1.2M |
$4.0M |
| Sep 2026 |
$3.0M |
$558K |
$2.4M |
$2.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$381K |