Income Breakdown
| TV Revenue | $81K |
| TV Placement Bonus | $34K |
| Matchday Revenue | $24K |
| Sponsorship | $8K |
| Merchandising | $325K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $725K |
| Staff Wages | $28K |
| Transfer Amortization | $0 |
| Debt Interest | $1K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $196K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$472K |
$949K |
$-477K |
$-559K |
| Sep 2026 |
$484K |
$840K |
$-356K |
$-83K |
| Aug 2026 |
$0 |
$0 |
$0 |
$273K |