Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $439K |
| Matchday Revenue | $665K |
| Sponsorship | $0 |
| Merchandising | $135K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $72K |
| Transfer Amortization | $1K |
| Debt Interest | $16K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$5.1M |
$4.7M |
$411K |
$-2.5M |
| Dec 2026 |
$5.0M |
$4.8M |
$291K |
$-2.9M |
| Nov 2026 |
$2.7M |
$4.0M |
$-1.3M |
$-3.2M |
| Oct 2026 |
$2.3M |
$8.5M |
$-6.2M |
$-1.9M |
| Sep 2026 |
$3.3M |
$2.7M |
$642K |
$4.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |