Income Breakdown
| TV Revenue | $84K |
| TV Placement Bonus | $14K |
| Matchday Revenue | $134K |
| Sponsorship | $108K |
| Merchandising | $1.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $50K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $357K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$1.4M |
$1.5M |
$-127K |
$302K |
| Sep 2026 |
$1.2M |
$831K |
$405K |
$429K |
| Aug 2026 |
$0 |
$0 |
$0 |
$24K |