Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $411K |
| Matchday Revenue | $0 |
| Sponsorship | $15K |
| Merchandising | $235K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $951K |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $452K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.7M |
$1.4M |
$242K |
$825K |
| Dec 2026 |
$2.0M |
$1.5M |
$480K |
$584K |
| Nov 2026 |
$1.7M |
$1.4M |
$266K |
$104K |
| Oct 2026 |
$1.9M |
$3.6M |
$-1.7M |
$-162K |
| Sep 2026 |
$2.0M |
$1.8M |
$244K |
$1.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |