Income Breakdown
| TV Revenue | $179K |
| TV Placement Bonus | $42K |
| Matchday Revenue | $0 |
| Sponsorship | $7K |
| Merchandising | $184K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $405K |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $138K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$412K |
$568K |
$-156K |
$30K |
| Sep 2026 |
$412K |
$231K |
$181K |
$186K |
| Aug 2026 |
$0 |
$0 |
$0 |
$5K |