Income Breakdown
| TV Revenue | $174K |
| TV Placement Bonus | $85K |
| Matchday Revenue | $0 |
| Sponsorship | $492 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $175K |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $108K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$262K |
$294K |
$-32K |
$70K |
| Oct 2026 |
$266K |
$538K |
$-272K |
$102K |
| Sep 2026 |
$263K |
$189K |
$73K |
$373K |
| Aug 2026 |
$0 |
$0 |
$0 |
$300K |