Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.9M |
| Sponsorship | $0 |
| Merchandising | $211K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $7.0M |
| Staff Wages | $63K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$5.5M |
$8.8M |
$-3.4M |
$9.6M |
| Sep 2027 |
$5.1M |
$6.5M |
$-1.4M |
$13.0M |
| Aug 2027 |
$5.2M |
$6.6M |
$-1.3M |
$14.4M |
| Jul 2027 |
$4.8M |
$6.4M |
$-1.5M |
$15.7M |
| Jun 2027 |
$4.3M |
$6.5M |
$-2.2M |
$17.3M |
| May 2027 |
$5.1M |
$7.2M |
$-2.1M |
$19.5M |
| Apr 2027 |
$5.6M |
$6.7M |
$-1.0M |
$21.6M |
| Mar 2027 |
$6.0M |
$6.2M |
$-244K |
$22.6M |
| Feb 2027 |
$5.7M |
$6.4M |
$-687K |
$22.9M |
| Jan 2027 |
$9.6M |
$6.0M |
$3.6M |
$23.6M |
| Dec 2026 |
$6.4M |
$6.2M |
$183K |
$20.0M |
| Nov 2026 |
$4.2M |
$6.1M |
$-2.0M |
$19.8M |