Income Breakdown
| TV Revenue | $842K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $25K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $899K |
| Staff Wages | $85K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $635K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$871K |
$1.6M |
$-749K |
$655K |
| Dec 2026 |
$1.9M |
$1.6M |
$249K |
$1.4M |
| Nov 2026 |
$283K |
$1.5M |
$-1.2M |
$1.2M |
| Oct 2026 |
$350K |
$1.8M |
$-1.5M |
$2.3M |
| Sep 2026 |
$921K |
$896K |
$24K |
$3.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |