Income Breakdown
| TV Revenue | $129K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $12K |
| Sponsorship | $5K |
| Merchandising | $51K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $106K |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $119K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$200K |
$242K |
$-41K |
$367K |
| Oct 2026 |
$208K |
$327K |
$-119K |
$408K |
| Sep 2026 |
$194K |
$167K |
$28K |
$528K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |