Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $316K |
| Matchday Revenue | $0 |
| Sponsorship | $8K |
| Merchandising | $76K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $234K |
| Loan Fees (In) | $26K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $19K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $227K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.8M |
$2.1M |
$-247K |
$-3.5M |
| Dec 2026 |
$1.1M |
$1.5M |
$-430K |
$-3.3M |
| Nov 2026 |
$1.1M |
$1.5M |
$-409K |
$-2.9M |
| Oct 2026 |
$1.1M |
$5.0M |
$-3.9M |
$-2.5M |
| Sep 2026 |
$2.0M |
$1.1M |
$913K |
$1.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |