Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $9K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $1.7M |
| Loan Fees (In) | $30K |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $73K |
| Transfer Amortization | $0 |
| Debt Interest | $52K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $344K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$5.8M |
$2.4M |
$3.3M |
$-4.0M |
| Dec 2026 |
$456K |
$2.9M |
$-2.5M |
$-7.3M |
| Nov 2026 |
$463K |
$2.2M |
$-1.7M |
$-4.8M |
| Oct 2026 |
$474K |
$5.0M |
$-4.5M |
$-3.1M |
| Sep 2026 |
$553K |
$2.3M |
$-1.8M |
$1.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |