Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $62K |
| Sponsorship | $0 |
| Merchandising | $71K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $79K |
| Transfer Amortization | $0 |
| Debt Interest | $37K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.6M |
$5.2M |
$-3.7M |
$-7.7M |
| Dec 2026 |
$702K |
$4.3M |
$-3.6M |
$-4.1M |
| Nov 2026 |
$664K |
$4.5M |
$-3.9M |
$-503K |
| Oct 2026 |
$541K |
$8.5M |
$-8.0M |
$3.3M |
| Sep 2026 |
$4.0M |
$3.3M |
$778K |
$32.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$31.8M |