Income Breakdown
| TV Revenue | $231K |
| TV Placement Bonus | $131K |
| Matchday Revenue | $206K |
| Sponsorship | $105K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $61K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $54K |
| Transfer Amortization | $38K |
| Debt Interest | $0 |
| Loan Fees (Out) | $7K |
| Facility Maintenance | $570K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$2.5M |
$3.1M |
$-615K |
$505K |
| Sep 2026 |
$2.2M |
$1.2M |
$1.0M |
$1.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.0M |