Income Breakdown
| TV Revenue | $230K |
| TV Placement Bonus | $41K |
| Matchday Revenue | $0 |
| Sponsorship | $25K |
| Merchandising | $312K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $5K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $289K |
| Staff Wages | $49K |
| Transfer Amortization | $979 |
| Debt Interest | $916 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $343K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$613K |
$683K |
$-70K |
$-168K |
| Oct 2026 |
$592K |
$1.0M |
$-449K |
$-99K |
| Sep 2026 |
$572K |
$589K |
$-18K |
$349K |
| Aug 2026 |
$0 |
$0 |
$0 |
$432K |