Income Breakdown
| TV Revenue | $661K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $18K |
| Sponsorship | $0 |
| Merchandising | $21K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $57K |
| Transfer Amortization | $2K |
| Debt Interest | $43K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $545K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$700K |
$2.8M |
$-2.1M |
$-7.9M |
| Dec 2026 |
$206K |
$2.1M |
$-1.9M |
$-5.9M |
| Nov 2026 |
$256K |
$2.2M |
$-1.9M |
$-4.0M |
| Oct 2026 |
$33K |
$3.9M |
$-3.9M |
$-2.0M |
| Sep 2026 |
$621K |
$1.2M |
$-552K |
$2.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |