Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $215K |
| Sponsorship | $0 |
| Merchandising | $62K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $39K |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $55K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $799K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.9M |
$3.0M |
$-1.0M |
$3.0M |
| Dec 2026 |
$2.0M |
$2.9M |
$-966K |
$4.0M |
| Nov 2026 |
$638K |
$2.4M |
$-1.8M |
$5.0M |
| Oct 2026 |
$698K |
$2.4M |
$-1.7M |
$6.8M |
| Sep 2026 |
$7.1M |
$1.2M |
$5.9M |
$8.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |