Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $442K |
| Matchday Revenue | $828K |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.0M |
| Staff Wages | $69K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$7.7M |
$6.9M |
$725K |
$8.2M |
| Sep 2027 |
$9.9M |
$6.6M |
$3.3M |
$7.5M |
| Aug 2027 |
$5.8M |
$6.3M |
$-532K |
$4.1M |
| Jul 2027 |
$7.0M |
$6.2M |
$796K |
$4.7M |
| Jun 2027 |
$5.8M |
$6.3M |
$-489K |
$3.9M |
| May 2027 |
$6.2M |
$8.4M |
$-2.2M |
$4.4M |
| Apr 2027 |
$7.1M |
$5.9M |
$1.2M |
$6.6M |
| Mar 2027 |
$4.9M |
$5.6M |
$-646K |
$5.4M |
| Feb 2027 |
$5.5M |
$5.8M |
$-240K |
$6.0M |
| Jan 2027 |
$12.8M |
$5.0M |
$7.8M |
$18.4M |
| Dec 2026 |
$6.0M |
$5.0M |
$960K |
$10.5M |
| Nov 2026 |
$5.5M |
$5.4M |
$48K |
$9.6M |