Income Breakdown
| TV Revenue | $5.2M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $657K |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $40K |
Expense Breakdown
| Player Wages | $5.9M |
| Staff Wages | $101K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$9.5M |
$8.1M |
$1.4M |
$68.8M |
| Sep 2027 |
$11.8M |
$8.3M |
$3.4M |
$67.4M |
| Aug 2027 |
$8.6M |
$7.4M |
$1.2M |
$64.0M |
| Jul 2027 |
$8.9M |
$7.2M |
$1.6M |
$62.8M |
| Jun 2027 |
$8.3M |
$7.1M |
$1.1M |
$61.1M |
| May 2027 |
$7.8M |
$7.2M |
$601K |
$60.0M |
| Apr 2027 |
$8.1M |
$6.5M |
$1.7M |
$59.4M |
| Mar 2027 |
$39.8M |
$5.9M |
$33.9M |
$57.7M |
| Feb 2027 |
$5.2M |
$5.9M |
$-632K |
$30.9M |
| Jan 2027 |
$15.2M |
$5.3M |
$10.0M |
$31.5M |
| Dec 2026 |
$8.3M |
$5.4M |
$2.8M |
$21.5M |
| Nov 2026 |
$8.3M |
$5.5M |
$2.8M |
$18.7M |