Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $317K |
| Sponsorship | $0 |
| Merchandising | $133K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $65K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$3.8M |
$4.1M |
$-335K |
$5.5M |
| Dec 2026 |
$1.7M |
$3.3M |
$-1.5M |
$5.8M |
| Nov 2026 |
$559K |
$3.0M |
$-2.4M |
$7.3M |
| Oct 2026 |
$712K |
$3.5M |
$-2.8M |
$9.8M |
| Sep 2026 |
$11.4M |
$2.0M |
$9.4M |
$12.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |