Income Breakdown
| TV Revenue | $13K |
| TV Placement Bonus | $3K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $386K |
| Staff Wages | $22K |
| Transfer Amortization | $0 |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $178K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$20K |
$681K |
$-661K |
$-1.8M |
| Dec 2026 |
$93K |
$568K |
$-475K |
$-1.1M |
| Nov 2026 |
$4K |
$527K |
$-523K |
$-647K |
| Oct 2026 |
$10K |
$1.1M |
$-1.1M |
$-124K |
| Sep 2026 |
$555K |
$351K |
$203K |
$1.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$800K |