Income Breakdown
| TV Revenue | $405K |
| TV Placement Bonus | $35K |
| Matchday Revenue | $2K |
| Sponsorship | $5K |
| Merchandising | $88K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $651K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $11K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $164K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$535K |
$850K |
$-315K |
$-2.6M |
| Dec 2026 |
$539K |
$764K |
$-226K |
$-2.3M |
| Nov 2026 |
$564K |
$891K |
$-326K |
$-2.1M |
| Oct 2026 |
$520K |
$2.4M |
$-1.9M |
$-1.8M |
| Sep 2026 |
$580K |
$752K |
$-172K |
$128K |
| Aug 2026 |
$0 |
$0 |
$0 |
$300K |