Income Breakdown
| TV Revenue | $174K |
| TV Placement Bonus | $13K |
| Matchday Revenue | $0 |
| Sponsorship | $486 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $76K |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $597 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $114K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$190K |
$208K |
$-18K |
$-132K |
| Oct 2026 |
$191K |
$351K |
$-160K |
$-114K |
| Sep 2026 |
$191K |
$195K |
$-4K |
$46K |
| Aug 2026 |
$0 |
$0 |
$0 |
$50K |