Income Breakdown
| TV Revenue | $22K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $33K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $168K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$23K |
$1.7M |
$-1.7M |
$-5.8M |
| Dec 2026 |
$362K |
$1.4M |
$-1.0M |
$-4.1M |
| Nov 2026 |
$23K |
$1.4M |
$-1.4M |
$-3.1M |
| Oct 2026 |
$25K |
$3.3M |
$-3.3M |
$-1.7M |
| Sep 2026 |
$49K |
$974K |
$-925K |
$1.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |