Income Breakdown
| TV Revenue | $511K |
| TV Placement Bonus | $94K |
| Matchday Revenue | $114K |
| Sponsorship | $622 |
| Merchandising | $39K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $24K |
| Transfer Amortization | $1K |
| Debt Interest | $0 |
| Loan Fees (Out) | $9K |
| Facility Maintenance | $193K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$759K |
$1.4M |
$-666K |
$-22K |
| Sep 2026 |
$903K |
$612K |
$291K |
$643K |
| Aug 2026 |
$0 |
$0 |
$0 |
$400K |