Income Breakdown
| TV Revenue | $194K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $14K |
| Sponsorship | $0 |
| Merchandising | $14K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $27K |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $59K |
| Transfer Amortization | $0 |
| Debt Interest | $48K |
| Loan Fees (Out) | $13K |
| Facility Maintenance | $308K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$249K |
$2.5M |
$-2.3M |
$-8.8M |
| Dec 2026 |
$271K |
$2.1M |
$-1.8M |
$-6.5M |
| Nov 2026 |
$268K |
$2.2M |
$-1.9M |
$-4.7M |
| Oct 2026 |
$130K |
$3.9M |
$-3.8M |
$-2.8M |
| Sep 2026 |
$55K |
$1.6M |
$-1.5M |
$1.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |