Income Breakdown
| TV Revenue | $170K |
| TV Placement Bonus | $48K |
| Matchday Revenue | $8K |
| Sponsorship | $2K |
| Merchandising | $149K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $475K |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $4K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $195K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$384K |
$691K |
$-307K |
$-1.0M |
| Dec 2026 |
$392K |
$710K |
$-318K |
$-722K |
| Nov 2026 |
$374K |
$735K |
$-362K |
$-404K |
| Oct 2026 |
$345K |
$801K |
$-456K |
$-42K |
| Sep 2026 |
$357K |
$299K |
$58K |
$414K |
| Aug 2026 |
$0 |
$0 |
$0 |
$356K |