Income Breakdown
| TV Revenue | $260K |
| TV Placement Bonus | $11K |
| Matchday Revenue | $3K |
| Sponsorship | $3K |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $29K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $384K |
| Staff Wages | $27K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $128K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$455K |
$539K |
$-83K |
$9.7M |
| Dec 2026 |
$402K |
$453K |
$-51K |
$9.8M |
| Nov 2026 |
$430K |
$474K |
$-43K |
$9.8M |
| Oct 2026 |
$396K |
$1.2M |
$-760K |
$9.9M |
| Sep 2026 |
$383K |
$457K |
$-74K |
$10.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.0M |