Income Breakdown
| TV Revenue | $407K |
| TV Placement Bonus | $44K |
| Matchday Revenue | $8K |
| Sponsorship | $52K |
| Merchandising | $310K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $24K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $38K |
| Transfer Amortization | $2K |
| Debt Interest | $1K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $265K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$845K |
$2.2M |
$-1.3M |
$-501K |
| Sep 2026 |
$884K |
$1.0M |
$-145K |
$831K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |