Income Breakdown
| TV Revenue | $21K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $465K |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $13K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $168K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$22K |
$799K |
$-777K |
$-2.2M |
| Dec 2026 |
$121K |
$681K |
$-561K |
$-1.4M |
| Nov 2026 |
$22K |
$673K |
$-651K |
$-869K |
| Oct 2026 |
$44K |
$673K |
$-629K |
$-219K |
| Sep 2026 |
$35K |
$1.5M |
$-1.5M |
$410K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |