Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $417K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| 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 | $241K |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $304K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.7M |
$572K |
$1.2M |
$6.9M |
| Dec 2026 |
$1.9M |
$598K |
$1.3M |
$5.7M |
| Nov 2026 |
$1.7M |
$596K |
$1.1M |
$4.4M |
| Oct 2026 |
$1.8M |
$598K |
$1.2M |
$3.3M |
| Sep 2026 |
$1.9M |
$375K |
$1.5M |
$2.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |