Income Breakdown
| TV Revenue | $183K |
| TV Placement Bonus | $119K |
| Matchday Revenue | $35K |
| Sponsorship | $531 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $223K |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $94K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$341K |
$335K |
$6K |
$261K |
| Dec 2026 |
$336K |
$323K |
$13K |
$254K |
| Nov 2026 |
$276K |
$332K |
$-56K |
$241K |
| Oct 2026 |
$271K |
$386K |
$-115K |
$297K |
| Sep 2026 |
$295K |
$183K |
$113K |
$413K |
| Aug 2026 |
$0 |
$0 |
$0 |
$300K |