Income Breakdown
| TV Revenue | $516K |
| TV Placement Bonus | $150K |
| Matchday Revenue | $67K |
| Sponsorship | $8K |
| 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 | $1.4M |
| Staff Wages | $32K |
| Transfer Amortization | $7K |
| Debt Interest | $1K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $244K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$810K |
$1.7M |
$-889K |
$-331K |
| Sep 2026 |
$810K |
$692K |
$118K |
$551K |
| Aug 2026 |
$0 |
$0 |
$0 |
$800K |