Income Breakdown
| TV Revenue | $995K |
| TV Placement Bonus | $186K |
| Matchday Revenue | $0 |
| Sponsorship | $6K |
| Merchandising | $72K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $80K |
| Loan Fees (In) | $63K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $211K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$2.6M |
$1.4M |
$1.2M |
$58K |
| Dec 2026 |
$970K |
$1.3M |
$-359K |
$-1.1M |
| Nov 2026 |
$1.1M |
$1.7M |
$-575K |
$-748K |
| Oct 2026 |
$1.0M |
$2.2M |
$-1.2M |
$-173K |
| Sep 2026 |
$1.8M |
$1.3M |
$504K |
$1.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |