Income Breakdown
| TV Revenue | $180K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $6K |
| Merchandising | $118K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $245K |
| Staff Wages | $28K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $108K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$304K |
$381K |
$-77K |
$59K |
| Oct 2026 |
$305K |
$339K |
$-34K |
$136K |
| Sep 2026 |
$303K |
$136K |
$167K |
$170K |
| Aug 2026 |
$0 |
$0 |
$0 |
$3K |