Income Breakdown
| TV Revenue | $6.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.2M |
| Sponsorship | $0 |
| Merchandising | $254K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $9.5M |
| Staff Wages | $118K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $22K |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$8.0M |
$11.8M |
$-3.8M |
$78.4M |
| Sep 2027 |
$71.3M |
$10.3M |
$61.1M |
$82.2M |
| Aug 2027 |
$8.6M |
$9.8M |
$-1.2M |
$21.2M |
| Jul 2027 |
$9.2M |
$9.7M |
$-470K |
$22.4M |
| Jun 2027 |
$8.0M |
$10.1M |
$-2.1M |
$22.8M |
| May 2027 |
$7.3M |
$9.4M |
$-2.0M |
$24.9M |
| Apr 2027 |
$9.5M |
$8.6M |
$942K |
$60.7M |
| Mar 2027 |
$9.4M |
$8.3M |
$1.1M |
$59.8M |
| Feb 2027 |
$9.2M |
$8.6M |
$540K |
$58.7M |
| Jan 2027 |
$34.0M |
$9.7M |
$24.3M |
$58.1M |
| Dec 2026 |
$14.7M |
$10.1M |
$4.6M |
$33.8M |
| Nov 2026 |
$15.4M |
$10.4M |
$5.0M |
$29.2M |