Income Breakdown
| TV Revenue | $515K |
| TV Placement Bonus | $223K |
| Matchday Revenue | $28K |
| Sponsorship | $8K |
| Merchandising | $84K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $459K |
| Staff Wages | $37K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $307K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$858K |
$803K |
$54K |
$76K |
| Dec 2026 |
$906K |
$848K |
$58K |
$22K |
| Nov 2026 |
$901K |
$830K |
$71K |
$-36K |
| Oct 2026 |
$1.3M |
$2.4M |
$-1.1M |
$-107K |
| Sep 2026 |
$1.0M |
$987K |
$27K |
$1.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |