Income Breakdown
| TV Revenue | $178K |
| TV Placement Bonus | $29K |
| Matchday Revenue | $22K |
| Sponsorship | $74 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $90K |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $72K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$233K |
$179K |
$54K |
$532K |
| Dec 2026 |
$264K |
$184K |
$80K |
$478K |
| Nov 2026 |
$183K |
$170K |
$13K |
$397K |
| Oct 2026 |
$186K |
$155K |
$31K |
$384K |
| Sep 2026 |
$248K |
$95K |
$154K |
$354K |
| Aug 2026 |
$0 |
$0 |
$0 |
$200K |