Income Breakdown
| TV Revenue | $998K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $16K |
| Merchandising | $121K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $561K |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $324K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.1M |
$926K |
$218K |
$1.7M |
| Dec 2026 |
$1.2M |
$785K |
$439K |
$1.5M |
| Nov 2026 |
$1.1M |
$807K |
$334K |
$1.1M |
| Oct 2026 |
$1.2M |
$1.3M |
$-122K |
$739K |
| Sep 2026 |
$1.2M |
$1.1M |
$99K |
$861K |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |