Income Breakdown
| TV Revenue | $975K |
| TV Placement Bonus | $410K |
| Matchday Revenue | $2K |
| Sponsorship | $1K |
| Merchandising | $68K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $251K |
| Staff Wages | $21K |
| Transfer Amortization | $1K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $282K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$1.5M |
$555K |
$900K |
$2.4M |
| Sep 2026 |
$1.5M |
$394K |
$1.1M |
$1.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$381K |