Income Breakdown
| TV Revenue | $422K |
| TV Placement Bonus | $17K |
| Matchday Revenue | $5K |
| Sponsorship | $52K |
| Merchandising | $506K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $16K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $40K |
| Transfer Amortization | $0 |
| Debt Interest | $1K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $331K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$1.0M |
$1.9M |
$-916K |
$-354K |
| Sep 2026 |
$1.0M |
$965K |
$36K |
$562K |
| Aug 2026 |
$0 |
$0 |
$0 |
$526K |