Income Breakdown
| TV Revenue | $287K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $42K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $46K |
| Transfer Amortization | $0 |
| Debt Interest | $46K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $194K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$333K |
$2.1M |
$-1.8M |
$-7.8M |
| Dec 2026 |
$57K |
$1.7M |
$-1.7M |
$-6.0M |
| Nov 2026 |
$163K |
$1.7M |
$-1.6M |
$-4.4M |
| Oct 2026 |
$270K |
$5.3M |
$-5.0M |
$-2.8M |
| Sep 2026 |
$466K |
$803K |
$-337K |
$2.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |