Income Breakdown
| TV Revenue | $246K |
| TV Placement Bonus | $137K |
| Matchday Revenue | $17K |
| Sponsorship | $30K |
| Merchandising | $709K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $16K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $49K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $412K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.2M |
$1.5M |
$-357K |
$-549K |
| Dec 2026 |
$1.2M |
$1.3M |
$-142K |
$-193K |
| Nov 2026 |
$1.2M |
$1.5M |
$-349K |
$-51K |
| Oct 2026 |
$1.2M |
$1.2M |
$19K |
$298K |
| Sep 2026 |
$1.2M |
$1.1M |
$79K |
$279K |
| Aug 2026 |
$0 |
$0 |
$0 |
$201K |