Income Breakdown
| TV Revenue | $693K |
| TV Placement Bonus | $186K |
| Matchday Revenue | $20K |
| Sponsorship | $8K |
| Merchandising | $71K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $4K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $213K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$978K |
$2.6M |
$-1.6M |
$-1.2M |
| Sep 2026 |
$1.0M |
$1.1M |
$-56K |
$444K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |