Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $632K |
| Matchday Revenue | $10K |
| Sponsorship | $2K |
| Merchandising | $37K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $635K |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $384K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$2.1M |
$1.0M |
$1.0M |
$5.1M |
| Dec 2026 |
$2.4M |
$1.1M |
$1.2M |
$4.1M |
| Nov 2026 |
$2.1M |
$1.2M |
$897K |
$2.9M |
| Oct 2026 |
$2.3M |
$2.9M |
$-593K |
$2.0M |
| Sep 2026 |
$1.8M |
$744K |
$1.0M |
$2.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |