Income Breakdown
| TV Revenue | $132K |
| TV Placement Bonus | $86K |
| Matchday Revenue | $29K |
| Sponsorship | $5K |
| Merchandising | $58K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $95K |
| Facility Maintenance | $134K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$313K |
$1.5M |
$-1.2M |
$-786K |
| Sep 2026 |
$298K |
$426K |
$-128K |
$372K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |