Income Breakdown
| TV Revenue | $148K |
| TV Placement Bonus | $55K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $50K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $163K |
| Staff Wages | $23K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $197K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$255K |
$383K |
$-128K |
$601K |
| Oct 2026 |
$273K |
$350K |
$-77K |
$729K |
| Sep 2026 |
$304K |
$299K |
$5K |
$805K |
| Aug 2026 |
$0 |
$0 |
$0 |
$800K |