Income Breakdown
| TV Revenue | $45K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $6K |
| Sponsorship | $5K |
| Merchandising | $48K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $127K |
| Staff Wages | $17K |
| Transfer Amortization | $187 |
| Debt Interest | $496 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $107K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$111K |
$251K |
$-140K |
$-120K |
| Dec 2026 |
$125K |
$229K |
$-104K |
$19K |
| Nov 2026 |
$117K |
$228K |
$-111K |
$123K |
| Oct 2026 |
$130K |
$289K |
$-159K |
$234K |
| Sep 2026 |
$113K |
$210K |
$-97K |
$393K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |