Income Breakdown
| TV Revenue | $149K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $35K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $196K |
| Staff Wages | $19K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $126K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$186K |
$341K |
$-155K |
$16K |
| Oct 2026 |
$193K |
$540K |
$-346K |
$171K |
| Sep 2026 |
$205K |
$288K |
$-83K |
$517K |
| Aug 2026 |
$0 |
$0 |
$0 |
$600K |