Income Breakdown
| TV Revenue | $83K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $811 |
| Sponsorship | $142 |
| Merchandising | $7K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $94K |
| Staff Wages | $19K |
| Transfer Amortization | $604 |
| Debt Interest | $872 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $52K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$96K |
$166K |
$-70K |
$-209K |
| Oct 2026 |
$98K |
$378K |
$-280K |
$-139K |
| Sep 2026 |
$128K |
$113K |
$15K |
$140K |
| Aug 2026 |
$0 |
$0 |
$0 |
$165K |