Income Breakdown
| TV Revenue | $910K |
| TV Placement Bonus | $384K |
| Matchday Revenue | $0 |
| Sponsorship | $13K |
| Merchandising | $274K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $97K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $866K |
| Staff Wages | $57K |
| Transfer Amortization | $11K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $421K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.7M |
$1.4M |
$338K |
$3.3M |
| Dec 2026 |
$1.6M |
$1.4M |
$205K |
$2.9M |
| Nov 2026 |
$1.7M |
$1.5M |
$225K |
$2.7M |
| Oct 2026 |
$2.5M |
$3.9M |
$-1.4M |
$2.5M |
| Sep 2026 |
$1.6M |
$1.2M |
$385K |
$3.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$4.0M |