Income Breakdown
| TV Revenue | $1.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $487K |
| Sponsorship | $0 |
| Merchandising | $86K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $135K |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $95K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $846K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$3.6M |
$3.6M |
$46K |
$7.8M |
| Dec 2026 |
$5.1M |
$3.7M |
$1.4M |
$7.7M |
| Nov 2026 |
$3.6M |
$3.2M |
$420K |
$6.3M |
| Oct 2026 |
$2.9M |
$3.5M |
$-683K |
$5.9M |
| Sep 2026 |
$4.5M |
$1.8M |
$2.8M |
$6.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |