Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $291K |
| Matchday Revenue | $3.2M |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $94K |
| Transfer Amortization | $90K |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$7.2M |
$6.5M |
$644K |
$-1.4M |
| Dec 2026 |
$7.2M |
$6.6M |
$595K |
$-2.1M |
| Nov 2026 |
$3.4M |
$5.5M |
$-2.1M |
$-2.8M |
| Oct 2026 |
$2.4M |
$11.2M |
$-8.8M |
$-760K |
| Sep 2026 |
$112K |
$3.2M |
$-3.0M |
$7.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$15.2M |