Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $346K |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $163K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $273K |
| Staff Wages | $36K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $523K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$2.6M |
$832K |
$1.7M |
$8.4M |
| Dec 2026 |
$2.5M |
$822K |
$1.7M |
$6.7M |
| Nov 2026 |
$2.5M |
$809K |
$1.7M |
$5.0M |
| Oct 2026 |
$2.6M |
$1.2M |
$1.3M |
$3.2M |
| Sep 2026 |
$2.2M |
$820K |
$1.4M |
$1.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |