Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $127K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $489K |
| Staff Wages | $30K |
| Transfer Amortization | $375 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $436K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$2.2M |
$955K |
$1.2M |
$6.3M |
| Dec 2026 |
$2.1M |
$892K |
$1.2M |
$5.1M |
| Nov 2026 |
$2.1M |
$888K |
$1.3M |
$3.8M |
| Oct 2026 |
$2.3M |
$1.7M |
$587K |
$2.6M |
| Sep 2026 |
$2.6M |
$1.0M |
$1.6M |
$2.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$381K |