Income Breakdown
| TV Revenue | $175K |
| TV Placement Bonus | $50K |
| Matchday Revenue | $0 |
| Sponsorship | $513 |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $78K |
| Staff Wages | $20K |
| Transfer Amortization | $229 |
| Debt Interest | $200 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $121K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$229K |
$219K |
$10K |
$-44K |
| Oct 2026 |
$232K |
$357K |
$-125K |
$-54K |
| Sep 2026 |
$230K |
$208K |
$22K |
$71K |
| Aug 2026 |
$0 |
$0 |
$0 |
$60K |