Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $496K |
| Sponsorship | $0 |
| Merchandising | $133K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $61K |
Expense Breakdown
| Player Wages | $4.8M |
| Staff Wages | $96K |
| Transfer Amortization | $0 |
| Debt Interest | $71K |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$4.6M |
$7.2M |
$-2.6M |
$-13.9M |
| Dec 2026 |
$4.9M |
$6.6M |
$-1.6M |
$-11.3M |
| Nov 2026 |
$2.3M |
$5.8M |
$-3.6M |
$-9.6M |
| Oct 2026 |
$992K |
$9.0M |
$-8.0M |
$-6.1M |
| Sep 2026 |
$1.4M |
$5.8M |
$-4.4M |
$2.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |