Income Breakdown
| TV Revenue | $124K |
| TV Placement Bonus | $25K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $12K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $41K |
Expense Breakdown
| Player Wages | $580K |
| Staff Wages | $46K |
| Transfer Amortization | $3K |
| Debt Interest | $2K |
| Loan Fees (Out) | $900 |
| Facility Maintenance | $125K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$226K |
$755K |
$-530K |
$-252K |
| Oct 2026 |
$71K |
$727K |
$-656K |
$275K |
| Sep 2026 |
$594K |
$423K |
$172K |
$1.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$889K |