Income Breakdown
| TV Revenue | $82K |
| TV Placement Bonus | $17K |
| Matchday Revenue | $44K |
| Sponsorship | $8K |
| Merchandising | $460K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $253K |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $210K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$612K |
$494K |
$118K |
$676K |
| Sep 2026 |
$598K |
$370K |
$228K |
$558K |
| Aug 2026 |
$0 |
$0 |
$0 |
$330K |