Income Breakdown
| TV Revenue | $10.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $384K |
| Sponsorship | $0 |
| Merchandising | $189K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $1.3M |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.5M |
| Staff Wages | $77K |
| Transfer Amortization | $0 |
| Debt Interest | $4K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$12.0M |
$7.5M |
$4.5M |
$3.9M |
| Dec 2026 |
$5.3M |
$7.1M |
$-1.7M |
$-585K |
| Nov 2026 |
$6.2M |
$7.6M |
$-1.4M |
$1.2M |
| Oct 2026 |
$3.1M |
$8.8M |
$-5.7M |
$2.5M |
| Sep 2026 |
$2.5M |
$3.1M |
$-669K |
$8.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$8.9M |