Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $260K |
| Matchday Revenue | $1.9M |
| Sponsorship | $0 |
| Merchandising | $542K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $69K |
| Transfer Amortization | $20K |
| Debt Interest | $23K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$5.5M |
$6.8M |
$-1.3M |
$-4.4M |
| Dec 2026 |
$8.9M |
$7.2M |
$1.7M |
$-3.1M |
| Nov 2026 |
$4.3M |
$6.1M |
$-1.8M |
$-4.8M |
| Oct 2026 |
$1.1M |
$9.7M |
$-8.5M |
$-3.1M |
| Sep 2026 |
$215K |
$3.9M |
$-3.7M |
$5.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |