Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $526K |
| Matchday Revenue | $172K |
| Sponsorship | $1K |
| Merchandising | $113K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $14K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $901K |
| Staff Wages | $22K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $26K |
| Facility Maintenance | $402K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.8M |
$1.4M |
$482K |
$1.2M |
| Dec 2026 |
$2.0M |
$1.5M |
$525K |
$699K |
| Nov 2026 |
$1.7M |
$1.4M |
$292K |
$174K |
| Oct 2026 |
$1.6M |
$3.1M |
$-1.5M |
$-118K |
| Sep 2026 |
$1.7M |
$878K |
$850K |
$1.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |