Income Breakdown
| TV Revenue | $263K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $50K |
| Sponsorship | $0 |
| Merchandising | $41K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $103K |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $61K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $268K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$457K |
$2.5M |
$-2.0M |
$-11.0M |
| Dec 2026 |
$467K |
$1.9M |
$-1.4M |
$-8.9M |
| Nov 2026 |
$189K |
$1.8M |
$-1.6M |
$-7.5M |
| Oct 2026 |
$216K |
$6.1M |
$-5.8M |
$-5.9M |
| Sep 2026 |
$153K |
$1.2M |
$-1.1M |
$-70K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |