Income Breakdown
| TV Revenue | $180K |
| TV Placement Bonus | $20K |
| Matchday Revenue | $22K |
| Sponsorship | $72 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $27K |
| Staff Wages | $13K |
| Transfer Amortization | $312 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $75K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$231K |
$116K |
$116K |
$782K |
| Dec 2026 |
$236K |
$132K |
$105K |
$666K |
| Nov 2026 |
$259K |
$138K |
$120K |
$561K |
| Oct 2026 |
$248K |
$139K |
$109K |
$440K |
| Sep 2026 |
$249K |
$104K |
$145K |
$330K |
| Aug 2026 |
$0 |
$0 |
$0 |
$200K |