Income Breakdown
| TV Revenue | $254K |
| TV Placement Bonus | $22K |
| Matchday Revenue | $14K |
| Sponsorship | $3K |
| Merchandising | $119K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $44K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $608K |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $171K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$552K |
$804K |
$-253K |
$19.4M |
| Dec 2026 |
$464K |
$577K |
$-113K |
$19.6M |
| Nov 2026 |
$459K |
$639K |
$-180K |
$19.7M |
| Oct 2026 |
$488K |
$720K |
$-232K |
$19.9M |
| Sep 2026 |
$510K |
$426K |
$85K |
$20.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$23.0M |