Income Breakdown
| TV Revenue | $176K |
| TV Placement Bonus | $38K |
| Matchday Revenue | $0 |
| Sponsorship | $433 |
| Merchandising | $5K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $83K |
| Staff Wages | $19K |
| Transfer Amortization | $83 |
| Debt Interest | $175 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $146K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$219K |
$248K |
$-29K |
$-39K |
| Oct 2026 |
$221K |
$396K |
$-176K |
$-10K |
| Sep 2026 |
$304K |
$235K |
$69K |
$165K |
| Aug 2026 |
$0 |
$0 |
$0 |
$100K |