Income Breakdown
| TV Revenue | $143K |
| TV Placement Bonus | $39K |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $21K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $203K |
| Staff Wages | $15K |
| Transfer Amortization | $375 |
| Debt Interest | $63 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $110K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$204K |
$329K |
$-125K |
$-14K |
| Dec 2026 |
$234K |
$326K |
$-92K |
$110K |
| Nov 2026 |
$207K |
$320K |
$-113K |
$202K |
| Oct 2026 |
$211K |
$375K |
$-164K |
$314K |
| Sep 2026 |
$228K |
$232K |
$-4K |
$496K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |