Income Breakdown
| TV Revenue | $46K |
| TV Placement Bonus | $17K |
| Matchday Revenue | $10K |
| Sponsorship | $4K |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $168K |
| Staff Wages | $15K |
| Transfer Amortization | $1K |
| Debt Interest | $966 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $112K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$132K |
$298K |
$-165K |
$-254K |
| Dec 2026 |
$139K |
$310K |
$-172K |
$-90K |
| Nov 2026 |
$125K |
$303K |
$-178K |
$80K |
| Oct 2026 |
$213K |
$319K |
$-106K |
$256K |
| Sep 2026 |
$161K |
$226K |
$-65K |
$361K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |