Income Breakdown
| TV Revenue | $12.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $606K |
| Sponsorship | $0 |
| Merchandising | $254K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $1.6M |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.4M |
| Staff Wages | $96K |
| Transfer Amortization | $0 |
| Debt Interest | $46K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$15.1M |
$6.5M |
$8.6M |
$267K |
| Dec 2026 |
$3.5M |
$5.3M |
$-1.8M |
$-8.3M |
| Nov 2026 |
$2.7M |
$5.4M |
$-2.6M |
$-6.5M |
| Oct 2026 |
$3.6M |
$8.8M |
$-5.2M |
$-3.9M |
| Sep 2026 |
$711K |
$4.5M |
$-3.8M |
$1.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |