Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $54K |
| Sponsorship | $0 |
| Merchandising | $77K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $84K |
| Transfer Amortization | $50K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$3.3M |
$4.0M |
$-729K |
$7.4M |
| Dec 2026 |
$2.9M |
$4.1M |
$-1.2M |
$8.1M |
| Nov 2026 |
$1.0M |
$3.4M |
$-2.4M |
$9.2M |
| Oct 2026 |
$1.0M |
$5.4M |
$-4.4M |
$11.5M |
| Sep 2026 |
$7.2M |
$1.6M |
$5.6M |
$17.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.7M |