Income Breakdown
| TV Revenue | $915K |
| TV Placement Bonus | $412K |
| Matchday Revenue | $0 |
| Sponsorship | $12K |
| Merchandising | $159K |
| Domestic Cup Prize | $427K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $111K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $967K |
| Staff Wages | $51K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $300K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$2.0M |
$1.3M |
$729K |
$2.3M |
| Dec 2026 |
$1.3M |
$1.1M |
$169K |
$1.6M |
| Nov 2026 |
$1.6M |
$1.1M |
$447K |
$1.4M |
| Oct 2026 |
$1.7M |
$3.1M |
$-1.4M |
$980K |
| Sep 2026 |
$1.5M |
$1.2M |
$347K |
$2.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.0M |