Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $22K |
| Merchandising | $213K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $641K |
| Staff Wages | $53K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $395K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.5M |
$1.1M |
$442K |
$4.4M |
| Dec 2026 |
$1.7M |
$971K |
$690K |
$4.0M |
| Nov 2026 |
$1.5M |
$975K |
$560K |
$3.3M |
| Oct 2026 |
$1.6M |
$2.0M |
$-484K |
$2.7M |
| Sep 2026 |
$1.6M |
$708K |
$863K |
$3.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |