Income Breakdown
| TV Revenue | $113K |
| TV Placement Bonus | $25K |
| Matchday Revenue | $0 |
| Sponsorship | $209 |
| Merchandising | $11K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $114K |
| Staff Wages | $17K |
| Transfer Amortization | $1K |
| Debt Interest | $68 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $84K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$148K |
$216K |
$-68K |
$-15K |
| Oct 2026 |
$147K |
$228K |
$-80K |
$52K |
| Sep 2026 |
$149K |
$125K |
$24K |
$131K |
| Aug 2026 |
$0 |
$0 |
$0 |
$165K |