Income Breakdown
| TV Revenue | $707K |
| TV Placement Bonus | $141K |
| Matchday Revenue | $282K |
| Sponsorship | $0 |
| Merchandising | $51K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $35K |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $77K |
| Transfer Amortization | $0 |
| Debt Interest | $41K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $628K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$1.4M |
$3.1M |
$-1.7M |
$-7.8M |
| Dec 2026 |
$535K |
$2.5M |
$-2.0M |
$-6.1M |
| Nov 2026 |
$586K |
$2.6M |
$-2.0M |
$-4.1M |
| Oct 2026 |
$193K |
$7.6M |
$-7.4M |
$-2.0M |
| Sep 2026 |
$117K |
$6.1M |
$-6.0M |
$5.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$11.4M |