Income Breakdown
| TV Revenue | $270K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $13K |
| Sponsorship | $0 |
| Merchandising | $10K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $53K |
| Transfer Amortization | $0 |
| Debt Interest | $83K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $289K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$294K |
$4.1M |
$-3.8M |
$-15.6M |
| Dec 2026 |
$300K |
$3.0M |
$-2.7M |
$-11.8M |
| Nov 2026 |
$285K |
$3.3M |
$-3.1M |
$-9.0M |
| Oct 2026 |
$68K |
$6.9M |
$-6.8M |
$-6.0M |
| Sep 2026 |
$56K |
$1.8M |
$-1.7M |
$830K |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |