Income Breakdown
| TV Revenue | $220K |
| TV Placement Bonus | $9K |
| Matchday Revenue | $2K |
| Sponsorship | $2K |
| Merchandising | $149K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $41K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $583K |
| Staff Wages | $29K |
| Transfer Amortization | $0 |
| Debt Interest | $4K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $195K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$424K |
$811K |
$-387K |
$-1.1M |
| Dec 2026 |
$409K |
$696K |
$-287K |
$-679K |
| Nov 2026 |
$443K |
$745K |
$-302K |
$-392K |
| Oct 2026 |
$441K |
$677K |
$-236K |
$-90K |
| Sep 2026 |
$520K |
$496K |
$24K |
$146K |
| Aug 2026 |
$0 |
$0 |
$0 |
$122K |