Income Breakdown
| TV Revenue | $261K |
| TV Placement Bonus | $89K |
| Matchday Revenue | $42K |
| Sponsorship | $3K |
| Merchandising | $117K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $12K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $982K |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $9K |
| Facility Maintenance | $193K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$645K |
$1.2M |
$-564K |
$24.3M |
| Dec 2026 |
$527K |
$1.0M |
$-496K |
$24.9M |
| Nov 2026 |
$527K |
$1.1M |
$-569K |
$25.4M |
| Oct 2026 |
$548K |
$3.0M |
$-2.5M |
$26.0M |
| Sep 2026 |
$566K |
$1.1M |
$-562K |
$28.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$29.0M |