Income Breakdown
| TV Revenue | $7.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $717K |
| Sponsorship | $0 |
| Merchandising | $189K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $67K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.2M |
| Staff Wages | $91K |
| Transfer Amortization | $0 |
| Debt Interest | $19K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$8.4M |
$7.2M |
$1.2M |
$-1.6M |
| Dec 2026 |
$7.0M |
$7.3M |
$-322K |
$-2.8M |
| Nov 2026 |
$7.4M |
$7.5M |
$-102K |
$-2.5M |
| Oct 2026 |
$4.5M |
$9.1M |
$-4.6M |
$-2.4M |
| Sep 2026 |
$700K |
$3.5M |
$-2.8M |
$2.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |