Income Breakdown
| TV Revenue | $118K |
| TV Placement Bonus | $60K |
| Matchday Revenue | $1K |
| Sponsorship | $1K |
| Merchandising | $61K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $301K |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $118K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$245K |
$452K |
$-207K |
$-655K |
| Oct 2026 |
$220K |
$792K |
$-572K |
$-448K |
| Sep 2026 |
$213K |
$381K |
$-168K |
$124K |
| Aug 2026 |
$0 |
$0 |
$0 |
$292K |