Income Breakdown
| TV Revenue | $81K |
| TV Placement Bonus | $7K |
| Matchday Revenue | $17K |
| Sponsorship | $10K |
| Merchandising | $277K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $290K |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $146K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$391K |
$462K |
$-71K |
$283K |
| Sep 2026 |
$383K |
$308K |
$75K |
$354K |
| Aug 2026 |
$0 |
$0 |
$0 |
$279K |