Income Breakdown
| TV Revenue | $141K |
| TV Placement Bonus | $59K |
| Matchday Revenue | $12K |
| Sponsorship | $5K |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $154 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $272K |
| Staff Wages | $17K |
| Transfer Amortization | $500 |
| Debt Interest | $764 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $129K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$271K |
$418K |
$-147K |
$-199K |
| Dec 2026 |
$266K |
$372K |
$-106K |
$-52K |
| Nov 2026 |
$256K |
$372K |
$-116K |
$53K |
| Oct 2026 |
$250K |
$540K |
$-290K |
$169K |
| Sep 2026 |
$242K |
$258K |
$-16K |
$458K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |