Income Breakdown
| TV Revenue | $834K |
| TV Placement Bonus | $256K |
| Matchday Revenue | $0 |
| Sponsorship | $12K |
| Merchandising | $218K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $43K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $768K |
| Staff Wages | $51K |
| Transfer Amortization | $16K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $375K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.4M |
$1.2M |
$155K |
$283K |
| Dec 2026 |
$1.3M |
$1.2M |
$121K |
$112K |
| Nov 2026 |
$1.2M |
$1.4M |
$-191K |
$-25K |
| Oct 2026 |
$1.5M |
$3.6M |
$-2.1M |
$149K |
| Sep 2026 |
$1.3M |
$1.3M |
$33K |
$2.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.0M |