Income Breakdown
| TV Revenue | $234K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $191K |
| Sponsorship | $0 |
| Merchandising | $41K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $13K |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $61K |
| Transfer Amortization | $0 |
| Debt Interest | $52K |
| Loan Fees (Out) | $11K |
| Facility Maintenance | $335K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$479K |
$3.1M |
$-2.6M |
$-9.5M |
| Dec 2026 |
$577K |
$2.6M |
$-2.0M |
$-6.9M |
| Nov 2026 |
$418K |
$2.6M |
$-2.2M |
$-4.9M |
| Oct 2026 |
$516K |
$5.1M |
$-4.5M |
$-2.7M |
| Sep 2026 |
$871K |
$2.2M |
$-1.3M |
$1.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |