Income Breakdown
| TV Revenue | $114K |
| TV Placement Bonus | $16K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $20K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $113K |
| Staff Wages | $19K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $97K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$151K |
$229K |
$-78K |
$40K |
| Oct 2026 |
$151K |
$229K |
$-78K |
$118K |
| Sep 2026 |
$152K |
$159K |
$-7K |
$196K |
| Aug 2026 |
$0 |
$0 |
$0 |
$203K |