Income Breakdown
| TV Revenue | $171K |
| TV Placement Bonus | $61K |
| Matchday Revenue | $0 |
| Sponsorship | $509 |
| Merchandising | $5K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $97K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $882 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $157K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$237K |
$276K |
$-39K |
$-193K |
| Dec 2026 |
$245K |
$272K |
$-27K |
$-155K |
| Nov 2026 |
$244K |
$272K |
$-28K |
$-128K |
| Oct 2026 |
$246K |
$405K |
$-159K |
$-100K |
| Sep 2026 |
$253K |
$254K |
$-1K |
$59K |
| Aug 2026 |
$0 |
$0 |
$0 |
$60K |