Income Breakdown
| TV Revenue | $5.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.7M |
| Sponsorship | $0 |
| Merchandising | $286K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.4M |
| Staff Wages | $86K |
| Transfer Amortization | $117K |
| Debt Interest | $17K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$7.4M |
$7.9M |
$-474K |
$-3.4M |
| Dec 2026 |
$7.2M |
$7.8M |
$-656K |
$-3.1M |
| Nov 2026 |
$3.0M |
$6.7M |
$-3.7M |
$-2.5M |
| Oct 2026 |
$2.8M |
$10.7M |
$-7.9M |
$1.1M |
| Sep 2026 |
$2.0M |
$2.8M |
$-786K |
$8.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$15.2M |