Income Breakdown
| TV Revenue | $864K |
| TV Placement Bonus | $119K |
| Matchday Revenue | $0 |
| Sponsorship | $80K |
| Merchandising | $386K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $41K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $770K |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $943 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $259K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$2.5M |
$1.1M |
$1.4M |
$1.1M |
| Dec 2026 |
$1.2M |
$1.1M |
$135K |
$-344K |
| Nov 2026 |
$1.2M |
$1.1M |
$144K |
$-479K |
| Oct 2026 |
$1.2M |
$2.4M |
$-1.2M |
$-623K |
| Sep 2026 |
$1.1M |
$1.1M |
$38K |
$546K |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |