Income Breakdown
| TV Revenue | $85K |
| TV Placement Bonus | $24K |
| Matchday Revenue | $43K |
| Sponsorship | $100K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $379K |
| Staff Wages | $57K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $366K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$1.4M |
$803K |
$571K |
$2.2M |
| Sep 2026 |
$1.4M |
$518K |
$897K |
$1.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$776K |