Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.5M |
| Sponsorship | $0 |
| Merchandising | $211K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $6.4M |
| Staff Wages | $59K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $49K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$5.0M |
$8.2M |
$-3.2M |
$21.7M |
| Sep 2027 |
$4.9M |
$5.8M |
$-827K |
$24.9M |
| Aug 2027 |
$4.5M |
$5.8M |
$-1.4M |
$25.8M |
| Jul 2027 |
$4.0M |
$5.7M |
$-1.7M |
$27.1M |
| Jun 2027 |
$4.9M |
$5.6M |
$-726K |
$28.8M |
| May 2027 |
$4.9M |
$5.6M |
$-768K |
$29.5M |
| Apr 2027 |
$40.2M |
$6.8M |
$33.4M |
$30.3M |
| Mar 2027 |
$4.3M |
$5.1M |
$-781K |
$-3.1M |
| Feb 2027 |
$4.0M |
$5.1M |
$-1.0M |
$-2.3M |
| Jan 2027 |
$5.2M |
$5.0M |
$215K |
$-1.3M |
| Dec 2026 |
$4.5M |
$5.2M |
$-644K |
$-1.5M |
| Nov 2026 |
$1.9M |
$4.4M |
$-2.5M |
$-881K |