Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $769K |
| Sponsorship | $0 |
| Merchandising | $122K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $66K |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $75K |
| Transfer Amortization | $0 |
| Debt Interest | $108K |
| Loan Fees (Out) | $27K |
| Facility Maintenance | $927K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$2.8M |
$5.7M |
$-2.8M |
$-19.3M |
| Dec 2026 |
$3.2M |
$5.0M |
$-1.8M |
$-16.5M |
| Nov 2026 |
$2.8M |
$4.8M |
$-2.1M |
$-14.7M |
| Oct 2026 |
$7.5M |
$8.8M |
$-1.4M |
$-12.6M |
| Sep 2026 |
$4.3M |
$6.0M |
$-1.7M |
$-11.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.7M |