Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $232K |
| Matchday Revenue | $9K |
| Sponsorship | $15K |
| Merchandising | $367K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $14K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $51K |
| Transfer Amortization | $8K |
| Debt Interest | $32K |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $455K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.7M |
$3.1M |
$-1.4M |
$-7.9M |
| Dec 2026 |
$1.8M |
$2.6M |
$-767K |
$-6.5M |
| Nov 2026 |
$1.7M |
$2.5M |
$-807K |
$-5.7M |
| Oct 2026 |
$1.7M |
$6.5M |
$-4.8M |
$-4.9M |
| Sep 2026 |
$1.5M |
$2.4M |
$-948K |
$-110K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.2M |