Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $313K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $150K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $417K |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $307K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.7M |
$755K |
$921K |
$6.6M |
| Dec 2026 |
$2.4M |
$747K |
$1.7M |
$5.7M |
| Nov 2026 |
$1.6M |
$705K |
$860K |
$4.0M |
| Oct 2026 |
$1.6M |
$680K |
$889K |
$3.2M |
| Sep 2026 |
$2.1M |
$361K |
$1.8M |
$2.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |