Income Breakdown
| TV Revenue | $246K |
| TV Placement Bonus | $20K |
| Matchday Revenue | $3K |
| Sponsorship | $3K |
| Merchandising | $212K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $17K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $615K |
| Staff Wages | $34K |
| Transfer Amortization | $6K |
| Debt Interest | $6K |
| Loan Fees (Out) | $264 |
| Facility Maintenance | $208K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$500K |
$868K |
$-368K |
$-1.5M |
| Oct 2026 |
$492K |
$1.6M |
$-1.1M |
$-1.1M |
| Sep 2026 |
$574K |
$683K |
$-109K |
$-66K |
| Aug 2026 |
$0 |
$0 |
$0 |
$356K |