Income Breakdown
| TV Revenue | $272K |
| TV Placement Bonus | $54K |
| Matchday Revenue | $140K |
| Sponsorship | $0 |
| Merchandising | $7K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $17K |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $43K |
| Transfer Amortization | $0 |
| Debt Interest | $18K |
| Loan Fees (Out) | $11K |
| Facility Maintenance | $334K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$544K |
$1.8M |
$-1.2M |
$-3.5M |
| Dec 2026 |
$122K |
$1.7M |
$-1.6M |
$-2.3M |
| Nov 2026 |
$59K |
$1.6M |
$-1.5M |
$-709K |
| Oct 2026 |
$51K |
$2.9M |
$-2.8M |
$827K |
| Sep 2026 |
$50K |
$853K |
$-803K |
$3.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$4.4M |