Income Breakdown
| TV Revenue | $174K |
| TV Placement Bonus | $66K |
| Matchday Revenue | $0 |
| Sponsorship | $444 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $149K |
| Staff Wages | $16K |
| Transfer Amortization | $437 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $95K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$244K |
$262K |
$-17K |
$83K |
| Oct 2026 |
$247K |
$475K |
$-228K |
$100K |
| Sep 2026 |
$244K |
$194K |
$50K |
$327K |
| Aug 2026 |
$0 |
$0 |
$0 |
$300K |