Income Breakdown
| TV Revenue | $292K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $8K |
| Sponsorship | $0 |
| Merchandising | $10K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $17K |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $51K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $301K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$327K |
$2.9M |
$-2.6M |
$-9.6M |
| Dec 2026 |
$339K |
$2.4M |
$-2.1M |
$-7.1M |
| Nov 2026 |
$331K |
$2.5M |
$-2.1M |
$-5.0M |
| Oct 2026 |
$106K |
$5.5M |
$-5.4M |
$-2.8M |
| Sep 2026 |
$2.2M |
$1.5M |
$653K |
$2.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |