Income Breakdown
| TV Revenue | $954K |
| TV Placement Bonus | $166K |
| Matchday Revenue | $0 |
| Sponsorship | $60K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $152K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $62K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $142K |
| Facility Maintenance | $506K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$2.6M |
$1.8M |
$797K |
$816K |
| Dec 2026 |
$2.0M |
$1.6M |
$356K |
$251K |
| Nov 2026 |
$2.0M |
$1.6M |
$374K |
$-105K |
| Oct 2026 |
$2.0M |
$2.9M |
$-941K |
$-478K |
| Sep 2026 |
$2.0M |
$1.6M |
$431K |
$463K |
| Aug 2026 |
$0 |
$0 |
$0 |
$32K |