Income Breakdown
| TV Revenue | $177K |
| TV Placement Bonus | $113K |
| Matchday Revenue | $0 |
| Sponsorship | $431 |
| Merchandising | $7K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $157K |
| Staff Wages | $16K |
| Transfer Amortization | $270 |
| Debt Interest | $809 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $202K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$298K |
$376K |
$-78K |
$-185K |
| Oct 2026 |
$305K |
$517K |
$-212K |
$-107K |
| Sep 2026 |
$302K |
$334K |
$-32K |
$105K |
| Aug 2026 |
$0 |
$0 |
$0 |
$150K |