Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $82K |
| Sponsorship | $0 |
| Merchandising | $86K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $42K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $784K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$2.1M |
$3.7M |
$-1.6M |
$-7.6M |
| Dec 2026 |
$2.3M |
$3.4M |
$-1.2M |
$-6.0M |
| Nov 2026 |
$749K |
$3.0M |
$-2.3M |
$-4.8M |
| Oct 2026 |
$677K |
$4.9M |
$-4.2M |
$-2.5M |
| Sep 2026 |
$127K |
$1.0M |
$-896K |
$1.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |