Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $34K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $142K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $77K |
| Transfer Amortization | $0 |
| Debt Interest | $40K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $728K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$3.3M |
$3.2M |
$151K |
$-5.3M |
| Dec 2026 |
$1.7M |
$2.9M |
$-1.2M |
$-5.5M |
| Nov 2026 |
$1.9M |
$3.1M |
$-1.2M |
$-4.3M |
| Oct 2026 |
$762K |
$6.6M |
$-5.9M |
$-3.0M |
| Sep 2026 |
$619K |
$2.9M |
$-2.2M |
$2.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |