Income Breakdown
| TV Revenue | $179K |
| TV Placement Bonus | $77K |
| Matchday Revenue | $17K |
| Sponsorship | $23K |
| Merchandising | $739K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $94K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $16K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $390K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.1M |
$1.8M |
$-690K |
$-4.1M |
| Dec 2026 |
$1.1M |
$1.7M |
$-589K |
$-3.4M |
| Nov 2026 |
$1.1M |
$1.8M |
$-715K |
$-2.9M |
| Oct 2026 |
$1.1M |
$3.7M |
$-2.6M |
$-2.1M |
| Sep 2026 |
$1.0M |
$1.2M |
$-169K |
$494K |
| Aug 2026 |
$0 |
$0 |
$0 |
$663K |