Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $432K |
| Matchday Revenue | $1.3M |
| Sponsorship | $0 |
| Merchandising | $133K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $6.9M |
| Staff Wages | $152K |
| Transfer Amortization | $148K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$6.6M |
$9.1M |
$-2.5M |
$2.8M |
| Dec 2026 |
$5.8M |
$9.2M |
$-3.4M |
$5.2M |
| Nov 2026 |
$6.5M |
$10.9M |
$-4.4M |
$8.5M |
| Oct 2026 |
$6.6M |
$17.5M |
$-10.9M |
$12.7M |
| Sep 2026 |
$1.4M |
$6.4M |
$-5.1M |
$23.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$35.6M |