Income Breakdown
| TV Revenue | $492K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $710 |
| Merchandising | $18K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $283K |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $166K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$512K |
$467K |
$44K |
$157K |
| Dec 2026 |
$530K |
$446K |
$84K |
$113K |
| Nov 2026 |
$570K |
$452K |
$118K |
$29K |
| Oct 2026 |
$620K |
$1.2M |
$-590K |
$-89K |
| Sep 2026 |
$703K |
$502K |
$200K |
$500K |
| Aug 2026 |
$0 |
$0 |
$0 |
$300K |