Income Breakdown
| TV Revenue | $151K |
| TV Placement Bonus | $56K |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $49K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $844K |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $197K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$258K |
$1.1M |
$-805K |
$-376K |
| Dec 2026 |
$299K |
$396K |
$-97K |
$430K |
| Nov 2026 |
$260K |
$386K |
$-126K |
$527K |
| Oct 2026 |
$280K |
$439K |
$-158K |
$653K |
| Sep 2026 |
$345K |
$333K |
$11K |
$811K |
| Aug 2026 |
$0 |
$0 |
$0 |
$800K |