Income Breakdown
| TV Revenue | $4.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $698K |
| Sponsorship | $0 |
| Merchandising | $286K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $53K |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $79K |
| Transfer Amortization | $0 |
| Debt Interest | $44K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$5.8M |
$5.4M |
$376K |
$-7.9M |
| Dec 2026 |
$2.8M |
$4.2M |
$-1.4M |
$-8.3M |
| Nov 2026 |
$986K |
$3.8M |
$-2.8M |
$-6.9M |
| Oct 2026 |
$840K |
$7.5M |
$-6.7M |
$-4.1M |
| Sep 2026 |
$526K |
$3.0M |
$-2.5M |
$2.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |