Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $68K |
| Matchday Revenue | $8K |
| Sponsorship | $15K |
| Merchandising | $227K |
| Domestic Cup Prize | $76K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $72K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $709K |
| Staff Wages | $38K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $150 |
| Facility Maintenance | $307K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$1.5M |
$1.1M |
$423K |
$2.2M |
| Sep 2026 |
$1.4M |
$650K |
$772K |
$1.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |