Income Breakdown
| TV Revenue | $233K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $3K |
| Loan Fees (In) | $16K |
Expense Breakdown
| Player Wages | $903K |
| Staff Wages | $44K |
| Transfer Amortization | $0 |
| Debt Interest | $34K |
| Loan Fees (Out) | $38K |
| Facility Maintenance | $87K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$254K |
$1.4M |
$-1.1M |
$-5.8M |
| Dec 2026 |
$43K |
$1.0M |
$-1.0M |
$-4.6M |
| Nov 2026 |
$44K |
$1.0M |
$-1000K |
$-3.6M |
| Oct 2026 |
$46K |
$2.1M |
$-2.0M |
$-2.6M |
| Sep 2026 |
$49K |
$1.1M |
$-1.1M |
$-583K |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |