Income Breakdown
| TV Revenue | $507K |
| TV Placement Bonus | $56K |
| Matchday Revenue | $114K |
| Sponsorship | $675 |
| Merchandising | $39K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $24K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $19K |
| Transfer Amortization | $1K |
| Debt Interest | $1K |
| Loan Fees (Out) | $399 |
| Facility Maintenance | $188K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$741K |
$1.5M |
$-720K |
$-255K |
| Sep 2026 |
$730K |
$598K |
$132K |
$463K |
| Aug 2026 |
$0 |
$0 |
$0 |
$400K |