Income Breakdown
| TV Revenue | $29K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $7K |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $62K |
| Transfer Amortization | $0 |
| Debt Interest | $57K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $116K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$38K |
$2.7M |
$-2.6M |
$-10.8M |
| Dec 2026 |
$38K |
$2.8M |
$-2.7M |
$-8.2M |
| Nov 2026 |
$35K |
$2.7M |
$-2.7M |
$-5.5M |
| Oct 2026 |
$46K |
$4.4M |
$-4.3M |
$-2.8M |
| Sep 2026 |
$45K |
$1.0M |
$-972K |
$1.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |