Income Breakdown
| TV Revenue | $171K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2K |
| Sponsorship | $20K |
| Merchandising | $257K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $502K |
| Staff Wages | $50K |
| Transfer Amortization | $0 |
| Debt Interest | $8K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $204K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$450K |
$764K |
$-314K |
$-2.0M |
| Dec 2026 |
$471K |
$734K |
$-262K |
$-1.7M |
| Nov 2026 |
$464K |
$793K |
$-329K |
$-1.4M |
| Oct 2026 |
$480K |
$1.8M |
$-1.3M |
$-1.1M |
| Sep 2026 |
$494K |
$539K |
$-45K |
$166K |
| Aug 2026 |
$0 |
$0 |
$0 |
$211K |