Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.1M |
| Sponsorship | $0 |
| Merchandising | $122K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $89K |
| Transfer Amortization | $14K |
| Debt Interest | $25K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$3.1M |
$5.4M |
$-2.3M |
$-4.7M |
| Dec 2026 |
$3.7M |
$5.4M |
$-1.7M |
$-2.3M |
| Nov 2026 |
$4.1M |
$5.5M |
$-1.4M |
$-617K |
| Oct 2026 |
$954K |
$9.7M |
$-8.8M |
$760K |
| Sep 2026 |
$1.4M |
$3.8M |
$-2.5M |
$9.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.7M |