Income Breakdown
| TV Revenue | $26K |
| TV Placement Bonus | $0 |
| 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 | $258K |
| Staff Wages | $36K |
| Transfer Amortization | $0 |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $129K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$28K |
$440K |
$-412K |
$-331K |
| Dec 2026 |
$245K |
$438K |
$-193K |
$81K |
| Nov 2026 |
$31K |
$433K |
$-403K |
$274K |
| Oct 2026 |
$44K |
$504K |
$-459K |
$677K |
| Sep 2026 |
$806K |
$304K |
$502K |
$1.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |