Income Breakdown
| TV Revenue | $46K |
| TV Placement Bonus | $6K |
| Matchday Revenue | $5K |
| Sponsorship | $5K |
| Merchandising | $52K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $227K |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $304 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $109K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$125K |
$350K |
$-226K |
$-141K |
| Oct 2026 |
$140K |
$444K |
$-304K |
$85K |
| Sep 2026 |
$123K |
$235K |
$-112K |
$388K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |