Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $216K |
| Matchday Revenue | $0 |
| Sponsorship | $79K |
| Merchandising | $440K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $209K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $942K |
| Staff Wages | $36K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $384K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$2.0M |
$1.4M |
$618K |
$138K |
| Dec 2026 |
$1.3M |
$1.2M |
$93K |
$-480K |
| Nov 2026 |
$1.3M |
$1.2M |
$108K |
$-572K |
| Oct 2026 |
$1.3M |
$2.8M |
$-1.4M |
$-681K |
| Sep 2026 |
$1.3M |
$1.1M |
$240K |
$748K |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |