Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $319K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $51K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $152K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.4M |
$2.0M |
$-518K |
$-7.6M |
| Dec 2026 |
$50K |
$1.6M |
$-1.5M |
$-7.1M |
| Nov 2026 |
$50K |
$1.6M |
$-1.5M |
$-5.5M |
| Oct 2026 |
$50K |
$4.1M |
$-4.0M |
$-4.0M |
| Sep 2026 |
$50K |
$1.3M |
$-1.3M |
$11K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |