Income Breakdown
| TV Revenue | $111K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $220 |
| Merchandising | $5K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $75K |
| Staff Wages | $17K |
| Transfer Amortization | $270 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $79K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$116K |
$171K |
$-55K |
$19K |
| Oct 2026 |
$116K |
$164K |
$-48K |
$74K |
| Sep 2026 |
$118K |
$106K |
$11K |
$122K |
| Aug 2026 |
$0 |
$0 |
$0 |
$127K |