Income Breakdown
| TV Revenue | $508K |
| TV Placement Bonus | $94K |
| Matchday Revenue | $9K |
| Sponsorship | $580 |
| Merchandising | $39K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $11K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $891K |
| Staff Wages | $16K |
| Transfer Amortization | $1K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $190K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$661K |
$1.1M |
$-437K |
$86K |
| Sep 2026 |
$767K |
$586K |
$182K |
$521K |
| Aug 2026 |
$0 |
$0 |
$0 |
$400K |