Income Breakdown
| TV Revenue | $425K |
| TV Placement Bonus | $139K |
| Matchday Revenue | $7K |
| Sponsorship | $56K |
| Merchandising | $402K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $20K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $20 |
| Loan Fees (Out) | $378 |
| Facility Maintenance | $346K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$1.0M |
$2.7M |
$-1.7M |
$-199K |
| Sep 2026 |
$977K |
$1.0M |
$-39K |
$1.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |