Income Breakdown
| TV Revenue | $6.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.9M |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $55K |
Expense Breakdown
| Player Wages | $5.9M |
| Staff Wages | $90K |
| Transfer Amortization | $0 |
| Debt Interest | $153K |
| Loan Fees (Out) | $87K |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$9.2M |
$9.7M |
$-512K |
$-27.6M |
| Dec 2026 |
$10.7M |
$8.6M |
$2.1M |
$-27.1M |
| Nov 2026 |
$5.0M |
$7.4M |
$-2.4M |
$-29.2M |
| Oct 2026 |
$4.9M |
$13.3M |
$-8.4M |
$-26.9M |
| Sep 2026 |
$3.8M |
$8.0M |
$-4.2M |
$-18.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$19.1M |