Income Breakdown
| TV Revenue | $156K |
| TV Placement Bonus | $42K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $51K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $700K |
| Staff Wages | $22K |
| Transfer Amortization | $208 |
| Debt Interest | $1K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $197K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$251K |
$920K |
$-670K |
$-261K |
| Dec 2026 |
$277K |
$421K |
$-143K |
$408K |
| Nov 2026 |
$247K |
$498K |
$-251K |
$551K |
| Oct 2026 |
$264K |
$362K |
$-98K |
$802K |
| Sep 2026 |
$425K |
$314K |
$111K |
$900K |
| Aug 2026 |
$0 |
$0 |
$0 |
$800K |