Income Breakdown
| TV Revenue | $506K |
| TV Placement Bonus | $74K |
| Matchday Revenue | $0 |
| Sponsorship | $714 |
| Merchandising | $51K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $312K |
| Staff Wages | $21K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $214K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$633K |
$548K |
$85K |
$195K |
| Dec 2026 |
$658K |
$670K |
$-12K |
$109K |
| Nov 2026 |
$659K |
$574K |
$85K |
$119K |
| Oct 2026 |
$655K |
$1.3M |
$-648K |
$33K |
| Sep 2026 |
$794K |
$535K |
$259K |
$679K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |