Income Breakdown
| TV Revenue | $171K |
| TV Placement Bonus | $58K |
| Matchday Revenue | $4K |
| Sponsorship | $2K |
| Merchandising | $173K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $766K |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $181K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$416K |
$977K |
$-561K |
$-1.7M |
| Dec 2026 |
$424K |
$944K |
$-520K |
$-1.1M |
| Nov 2026 |
$447K |
$971K |
$-524K |
$-603K |
| Oct 2026 |
$430K |
$958K |
$-528K |
$-79K |
| Sep 2026 |
$444K |
$364K |
$80K |
$449K |
| Aug 2026 |
$0 |
$0 |
$0 |
$368K |