Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $597K |
| Sponsorship | $0 |
| Merchandising | $133K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.0M |
| Staff Wages | $96K |
| Transfer Amortization | $19K |
| Debt Interest | $52K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$4.5M |
$7.2M |
$-2.7M |
$-10.0M |
| Dec 2026 |
$5.0M |
$6.7M |
$-1.7M |
$-7.3M |
| Nov 2026 |
$2.0M |
$6.3M |
$-4.3M |
$-5.7M |
| Oct 2026 |
$2.2M |
$14.0M |
$-11.8M |
$-1.4M |
| Sep 2026 |
$1.7M |
$5.6M |
$-3.9M |
$10.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$15.2M |