Income Breakdown
| TV Revenue | $13K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $4K |
| Sponsorship | $0 |
| Merchandising | $900 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $21K |
Expense Breakdown
| Player Wages | $875K |
| Staff Wages | $22K |
| Transfer Amortization | $1K |
| Debt Interest | $15K |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $108K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$38K |
$1.2M |
$-1.1M |
$-3.0M |
| Dec 2026 |
$21K |
$933K |
$-912K |
$-1.9M |
| Nov 2026 |
$25K |
$1.1M |
$-1.0M |
$-970K |
| Oct 2026 |
$16K |
$1.9M |
$-1.9M |
$63K |
| Sep 2026 |
$87K |
$388K |
$-301K |
$1.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.3M |