Income Breakdown
| TV Revenue | $980K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $25K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $49K |
| Transfer Amortization | $0 |
| Debt Interest | $9K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $656K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.0M |
$2.1M |
$-1.1M |
$-1.5M |
| Dec 2026 |
$2.8M |
$2.0M |
$744K |
$-400K |
| Nov 2026 |
$291K |
$1.8M |
$-1.5M |
$-1.1M |
| Oct 2026 |
$290K |
$2.0M |
$-1.7M |
$356K |
| Sep 2026 |
$817K |
$620K |
$197K |
$2.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |