Income Breakdown
| TV Revenue | $175K |
| TV Placement Bonus | $28K |
| Matchday Revenue | $2K |
| Sponsorship | $22K |
| Merchandising | $410K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $72K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $745K |
| Staff Wages | $49K |
| Transfer Amortization | $0 |
| Debt Interest | $8K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $272K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$710K |
$1.1M |
$-364K |
$-1.8M |
| Oct 2026 |
$757K |
$2.5M |
$-1.7M |
$-1.4M |
| Sep 2026 |
$726K |
$608K |
$119K |
$323K |
| Aug 2026 |
$0 |
$0 |
$0 |
$204K |