Income Breakdown
| TV Revenue | $5.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.5M |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.4M |
| Staff Wages | $94K |
| Transfer Amortization | $0 |
| Debt Interest | $153K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$7.5M |
$9.1M |
$-1.6M |
$-27.9M |
| Dec 2026 |
$3.5M |
$6.6M |
$-3.1M |
$-26.3M |
| Nov 2026 |
$1.1M |
$5.9M |
$-4.9M |
$-23.2M |
| Oct 2026 |
$890K |
$10.3M |
$-9.4M |
$-18.3M |
| Sep 2026 |
$4.6M |
$5.6M |
$-1.0M |
$-8.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$25.4M |