Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $672K |
| Sponsorship | $0 |
| Merchandising | $207K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $131K |
| Transfer Amortization | $46K |
| Debt Interest | $0 |
| Loan Fees (Out) | $9K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$4.7M |
$5.1M |
$-459K |
$26.7M |
| Dec 2026 |
$5.3M |
$5.2M |
$156K |
$27.1M |
| Nov 2026 |
$4.2M |
$5.0M |
$-852K |
$26.9M |
| Oct 2026 |
$5.7M |
$6.8M |
$-1.1M |
$27.7M |
| Sep 2026 |
$1.6M |
$2.5M |
$-837K |
$28.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$31.8M |