Income Breakdown
| TV Revenue | $5.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $250K |
| Sponsorship | $0 |
| Merchandising | $57K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $366K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $89K |
| Transfer Amortization | $0 |
| Debt Interest | $47K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $870K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$6.1M |
$3.5M |
$2.6M |
$-4.9M |
| Dec 2026 |
$2.7M |
$3.3M |
$-522K |
$-7.5M |
| Nov 2026 |
$822K |
$3.0M |
$-2.2M |
$-7.0M |
| Oct 2026 |
$1.1M |
$7.2M |
$-6.1M |
$-4.7M |
| Sep 2026 |
$632K |
$1.8M |
$-1.2M |
$1.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |