Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $316K |
| Matchday Revenue | $45K |
| Sponsorship | $0 |
| Merchandising | $71K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $71K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$2.4M |
$2.5M |
$-172K |
$4.8M |
| Dec 2026 |
$2.1M |
$2.5M |
$-362K |
$4.9M |
| Nov 2026 |
$985K |
$2.0M |
$-1.1M |
$5.3M |
| Oct 2026 |
$172K |
$1.6M |
$-1.4M |
$6.3M |
| Sep 2026 |
$891K |
$725K |
$166K |
$7.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |