Income Breakdown
| TV Revenue | $80K |
| TV Placement Bonus | $41K |
| Matchday Revenue | $9K |
| Sponsorship | $9K |
| Merchandising | $290K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $467K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $507 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $187K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$428K |
$679K |
$-251K |
$-125K |
| Oct 2026 |
$431K |
$676K |
$-245K |
$126K |
| Sep 2026 |
$399K |
$308K |
$91K |
$371K |
| Aug 2026 |
$0 |
$0 |
$0 |
$279K |