Income Breakdown
| TV Revenue | $522K |
| TV Placement Bonus | $124K |
| Matchday Revenue | $0 |
| Sponsorship | $48K |
| Merchandising | $508K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $51K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $615K |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $78K |
| Facility Maintenance | $381K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.3M |
$1.1M |
$140K |
$538K |
| Dec 2026 |
$1.1M |
$954K |
$102K |
$399K |
| Nov 2026 |
$1.1M |
$963K |
$92K |
$296K |
| Oct 2026 |
$1.1M |
$1.6M |
$-416K |
$204K |
| Sep 2026 |
$1.1M |
$980K |
$120K |
$621K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |