Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $319 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $460K |
| Staff Wages | $23K |
| Transfer Amortization | $0 |
| Debt Interest | $25K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $81K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$5K |
$796K |
$-791K |
$-4.4M |
| Dec 2026 |
$171K |
$611K |
$-441K |
$-3.6M |
| Nov 2026 |
$5K |
$608K |
$-603K |
$-3.1M |
| Oct 2026 |
$13K |
$2.4M |
$-2.4M |
$-2.5M |
| Sep 2026 |
$35K |
$659K |
$-624K |
$-116K |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |