Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $3K |
| Sponsorship | $2K |
| Merchandising | $68K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $875 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $721K |
| Staff Wages | $23K |
| Transfer Amortization | $999 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $294K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$1.3M |
$1.0M |
$291K |
$1.5M |
| Sep 2026 |
$1.6M |
$744K |
$892K |
$1.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$381K |