Income Breakdown
| TV Revenue | $129K |
| TV Placement Bonus | $18K |
| Matchday Revenue | $12K |
| Sponsorship | $5K |
| Merchandising | $53K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $140K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $122K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$219K |
$278K |
$-59K |
$430K |
| Oct 2026 |
$257K |
$299K |
$-42K |
$490K |
| Sep 2026 |
$213K |
$181K |
$32K |
$532K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |