Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $11K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $720K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $68K |
| Transfer Amortization | $0 |
| Debt Interest | $22K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $344K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$3.5M |
$1.7M |
$1.7M |
$-797K |
| Dec 2026 |
$489K |
$1.7M |
$-1.2M |
$-2.5M |
| Nov 2026 |
$511K |
$1.6M |
$-1.1M |
$-1.4M |
| Oct 2026 |
$560K |
$1.7M |
$-1.1M |
$-241K |
| Sep 2026 |
$104K |
$768K |
$-665K |
$859K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |