Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $395K |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $119K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $466K |
| Staff Wages | $26K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $294K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.7M |
$788K |
$863K |
$5.4M |
| Dec 2026 |
$1.8M |
$815K |
$1.0M |
$4.6M |
| Nov 2026 |
$1.7M |
$801K |
$856K |
$3.5M |
| Oct 2026 |
$1.7M |
$803K |
$882K |
$2.7M |
| Sep 2026 |
$1.7M |
$376K |
$1.3M |
$1.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |