Income Breakdown
| TV Revenue | $255K |
| TV Placement Bonus | $114K |
| Matchday Revenue | $5K |
| Sponsorship | $28K |
| Merchandising | $357K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $50K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $745K |
| Staff Wages | $44K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $280K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$810K |
$1.1M |
$-261K |
$-675K |
| Dec 2026 |
$771K |
$936K |
$-165K |
$-415K |
| Nov 2026 |
$816K |
$992K |
$-175K |
$-250K |
| Oct 2026 |
$743K |
$1.2M |
$-485K |
$-74K |
| Sep 2026 |
$773K |
$781K |
$-8K |
$411K |
| Aug 2026 |
$0 |
$0 |
$0 |
$419K |