Income Breakdown
| TV Revenue | $113K |
| TV Placement Bonus | $66K |
| Matchday Revenue | $0 |
| Sponsorship | $229 |
| Merchandising | $13K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $144K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $125 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $101K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$192K |
$262K |
$-70K |
$-28K |
| Oct 2026 |
$191K |
$271K |
$-80K |
$42K |
| Sep 2026 |
$194K |
$249K |
$-56K |
$122K |
| Aug 2026 |
$0 |
$0 |
$0 |
$178K |