Income Breakdown
| TV Revenue | $777K |
| TV Placement Bonus | $102K |
| Matchday Revenue | $0 |
| Sponsorship | $12K |
| Merchandising | $145K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $7K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $691K |
| Staff Wages | $43K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $304K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.0M |
$1.0M |
$6K |
$90K |
| Dec 2026 |
$1.0M |
$1.0M |
$9K |
$84K |
| Nov 2026 |
$1.0M |
$1.1M |
$-95K |
$74K |
| Oct 2026 |
$1.2M |
$3.2M |
$-2.0M |
$169K |
| Sep 2026 |
$1.3M |
$1.2M |
$184K |
$2.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.0M |