Income Breakdown
| TV Revenue | $180K |
| TV Placement Bonus | $59K |
| Matchday Revenue | $45K |
| Sponsorship | $482 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $232K |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $281 |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $101K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$286K |
$349K |
$-63K |
$-118K |
| Dec 2026 |
$234K |
$340K |
$-106K |
$-55K |
| Nov 2026 |
$243K |
$339K |
$-96K |
$51K |
| Oct 2026 |
$247K |
$486K |
$-239K |
$147K |
| Sep 2026 |
$271K |
$185K |
$86K |
$386K |
| Aug 2026 |
$0 |
$0 |
$0 |
$300K |