Income Breakdown
| TV Revenue | $1.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $147K |
| Sponsorship | $0 |
| Merchandising | $89K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $79K |
| Transfer Amortization | $0 |
| Debt Interest | $60K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $755K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.9M |
$5.1M |
$-3.2M |
$-11.2M |
| Dec 2026 |
$595K |
$4.3M |
$-3.7M |
$-8.0M |
| Nov 2026 |
$588K |
$4.1M |
$-3.6M |
$-4.3M |
| Oct 2026 |
$656K |
$4.7M |
$-4.1M |
$-730K |
| Sep 2026 |
$520K |
$976K |
$-456K |
$3.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |