Income Breakdown
| TV Revenue | $133K |
| TV Placement Bonus | $74K |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $59K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $211K |
| Staff Wages | $18K |
| Transfer Amortization | $1K |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $130K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$271K |
$361K |
$-90K |
$-329K |
| Dec 2026 |
$282K |
$362K |
$-80K |
$-240K |
| Nov 2026 |
$290K |
$452K |
$-162K |
$-161K |
| Oct 2026 |
$321K |
$737K |
$-417K |
$-732 |
| Sep 2026 |
$318K |
$319K |
$-931 |
$415K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |