Income Breakdown
| TV Revenue | $178K |
| TV Placement Bonus | $25K |
| Matchday Revenue | $0 |
| Sponsorship | $434 |
| Merchandising | $8K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $118K |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $869 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $156K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$211K |
$299K |
$-88K |
$-194K |
| Oct 2026 |
$219K |
$464K |
$-245K |
$-106K |
| Sep 2026 |
$308K |
$288K |
$19K |
$139K |
| Aug 2026 |
$0 |
$0 |
$0 |
$120K |