Income Breakdown
| TV Revenue | $167K |
| TV Placement Bonus | $22K |
| Matchday Revenue | $0 |
| Sponsorship | $22K |
| Merchandising | $416K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $825K |
| Staff Wages | $57K |
| Transfer Amortization | $5K |
| Debt Interest | $9K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $297K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$628K |
$1.2M |
$-565K |
$-2.1M |
| Dec 2026 |
$658K |
$1.1M |
$-472K |
$-1.5M |
| Nov 2026 |
$638K |
$1.1M |
$-492K |
$-1.0M |
| Oct 2026 |
$685K |
$1.5M |
$-772K |
$-541K |
| Sep 2026 |
$648K |
$609K |
$39K |
$226K |
| Aug 2026 |
$0 |
$0 |
$0 |
$521K |