Income Breakdown
| TV Revenue | $5.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $260K |
| Sponsorship | $0 |
| Merchandising | $295K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $89K |
| Transfer Amortization | $0 |
| Debt Interest | $28K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$5.8M |
$5.9M |
$-85K |
$-5.5M |
| Dec 2026 |
$2.3M |
$4.4M |
$-2.1M |
$-5.4M |
| Nov 2026 |
$690K |
$4.0M |
$-3.3M |
$-3.3M |
| Oct 2026 |
$903K |
$5.8M |
$-4.9M |
$37K |
| Sep 2026 |
$791K |
$974K |
$-183K |
$4.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |