Income Breakdown
| TV Revenue | $808K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $7K |
| Merchandising | $312K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $688K |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $211K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.1M |
$930K |
$201K |
$1.0M |
| Dec 2026 |
$938K |
$880K |
$58K |
$846K |
| Nov 2026 |
$947K |
$731K |
$216K |
$788K |
| Oct 2026 |
$961K |
$1.2M |
$-193K |
$572K |
| Sep 2026 |
$962K |
$578K |
$384K |
$765K |
| Aug 2026 |
$0 |
$0 |
$0 |
$381K |