Income Breakdown
| TV Revenue | $663K |
| TV Placement Bonus | $6K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $338K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $957K |
| Staff Wages | $20K |
| Transfer Amortization | $937 |
| Debt Interest | $41K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $176K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.0M |
$1.5M |
$-473K |
$-6.2M |
| Dec 2026 |
$77K |
$1.2M |
$-1.1M |
$-5.7M |
| Nov 2026 |
$76K |
$1.2M |
$-1.1M |
$-4.6M |
| Oct 2026 |
$77K |
$3.8M |
$-3.7M |
$-3.5M |
| Sep 2026 |
$11K |
$567K |
$-557K |
$160K |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |