Income Breakdown
| TV Revenue | $220K |
| TV Placement Bonus | $65K |
| Matchday Revenue | $710 |
| Sponsorship | $2K |
| Merchandising | $144K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $45K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $952K |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $189K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$477K |
$1.2M |
$-700K |
$-1.7M |
| Oct 2026 |
$492K |
$1.3M |
$-762K |
$-1.0M |
| Sep 2026 |
$458K |
$881K |
$-424K |
$-272K |
| Aug 2026 |
$0 |
$0 |
$0 |
$151K |