Income Breakdown
| TV Revenue | $84K |
| TV Placement Bonus | $10K |
| Matchday Revenue | $62K |
| Sponsorship | $104K |
| Merchandising | $772K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $424K |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $291K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$1.0M |
$760K |
$272K |
$1.0M |
| Sep 2026 |
$972K |
$475K |
$498K |
$773K |
| Aug 2026 |
$0 |
$0 |
$0 |
$276K |