| TV Revenue | $9K |
| Matchday Revenue | $99K |
| Sponsorship | $0 |
| Merchandising | $1K |
| Prize Money | $0 |
| Player Wages | $189K |
| Staff Wages | $50K |
| Facility Maintenance | $115K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Jan 2027 | $127K | $354K | $-227K | $915K |
| Dec 2026 | $222K | $353K | $-132K | $1.1M |
| Nov 2026 | $109K | $353K | $-244K | $1.3M |
| Oct 2026 | $109K | $353K | $-244K | $1.5M |
| Sep 2026 | $109K | $252K | $-143K | $1.8M |
| Aug 2026 | $0 | $0 | $0 | $1.9M |