Income Breakdown
| TV Revenue | $978K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $82K |
| Sponsorship | $1K |
| Merchandising | $85K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $56K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $491K |
| Staff Wages | $26K |
| Transfer Amortization | $500 |
| Debt Interest | $0 |
| Loan Fees (Out) | $96K |
| Facility Maintenance | $229K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$1.2M |
$842K |
$361K |
$1.5M |
| Sep 2026 |
$1.1M |
$389K |
$703K |
$1.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |