Income Breakdown
| TV Revenue | $171K |
| TV Placement Bonus | $98K |
| Matchday Revenue | $0 |
| Sponsorship | $458 |
| Merchandising | $6K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $103K |
| Staff Wages | $23K |
| Transfer Amortization | $62 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $155K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$276K |
$282K |
$-6K |
$60K |
| Dec 2026 |
$288K |
$266K |
$23K |
$66K |
| Nov 2026 |
$284K |
$267K |
$17K |
$43K |
| Oct 2026 |
$291K |
$419K |
$-129K |
$27K |
| Sep 2026 |
$336K |
$278K |
$58K |
$155K |
| Aug 2026 |
$0 |
$0 |
$0 |
$100K |