Income Breakdown
| TV Revenue | $996K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $23K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $70K |
| Transfer Amortization | $6K |
| Debt Interest | $12K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $528K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.0M |
$1.8M |
$-823K |
$-2.1M |
| Dec 2026 |
$1.0M |
$1.8M |
$-740K |
$-1.3M |
| Nov 2026 |
$289K |
$1.4M |
$-1.2M |
$-589K |
| Oct 2026 |
$288K |
$1.5M |
$-1.2M |
$558K |
| Sep 2026 |
$59K |
$585K |
$-526K |
$1.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |