Income Breakdown
| TV Revenue | $84K |
| TV Placement Bonus | $27K |
| Matchday Revenue | $29K |
| Sponsorship | $114K |
| Merchandising | $940K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $332K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$1.2M |
$2.9M |
$-1.7M |
$-1.7M |
| Sep 2026 |
$1.2M |
$1.6M |
$-377K |
$42K |
| Aug 2026 |
$0 |
$0 |
$0 |
$419K |