Income Breakdown
| TV Revenue | $198K |
| TV Placement Bonus | $27K |
| Matchday Revenue | $0 |
| Sponsorship | $27K |
| Merchandising | $386K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $356K |
| Staff Wages | $44K |
| Transfer Amortization | $0 |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $276K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$637K |
$678K |
$-41K |
$-371K |
| Dec 2026 |
$648K |
$680K |
$-32K |
$-330K |
| Nov 2026 |
$685K |
$692K |
$-7K |
$-298K |
| Oct 2026 |
$674K |
$1.1M |
$-410K |
$-291K |
| Sep 2026 |
$658K |
$568K |
$90K |
$119K |
| Aug 2026 |
$0 |
$0 |
$0 |
$29K |