Income Breakdown
| TV Revenue | $270K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $15K |
| Sponsorship | $0 |
| Merchandising | $10K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $22K |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $89K |
| Transfer Amortization | $6K |
| Debt Interest | $78K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $339K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$318K |
$4.1M |
$-3.7M |
$-14.5M |
| Dec 2026 |
$331K |
$3.3M |
$-3.0M |
$-10.7M |
| Nov 2026 |
$333K |
$3.4M |
$-3.1M |
$-7.7M |
| Oct 2026 |
$316K |
$6.7M |
$-6.4M |
$-4.7M |
| Sep 2026 |
$275K |
$2.1M |
$-1.8M |
$1.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |