Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $311K |
| Matchday Revenue | $179K |
| Sponsorship | $0 |
| Merchandising | $77K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $76K |
| Transfer Amortization | $25K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$4.0M |
$3.8M |
$230K |
$698K |
| Dec 2026 |
$1.7M |
$3.3M |
$-1.7M |
$443K |
| Nov 2026 |
$1.7M |
$3.3M |
$-1.7M |
$2.1M |
| Oct 2026 |
$1.7M |
$4.3M |
$-2.7M |
$3.7M |
| Sep 2026 |
$3.8M |
$1.4M |
$2.5M |
$6.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |