Income Breakdown
| TV Revenue | $174K |
| TV Placement Bonus | $99K |
| Matchday Revenue | $0 |
| Sponsorship | $559 |
| Merchandising | $6K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $96K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $157K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$280K |
$273K |
$7K |
$78K |
| Oct 2026 |
$286K |
$396K |
$-110K |
$71K |
| Sep 2026 |
$355K |
$274K |
$82K |
$182K |
| Aug 2026 |
$0 |
$0 |
$0 |
$100K |