Income Breakdown
| TV Revenue | $5.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.0M |
| Sponsorship | $0 |
| Merchandising | $407K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $7.6M |
| Staff Wages | $119K |
| Transfer Amortization | $119K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$6.5M |
$9.9M |
$-3.3M |
$40.5M |
| Sep 2027 |
$3.6M |
$9.2M |
$-5.7M |
$43.7M |
| Aug 2027 |
$6.1M |
$8.2M |
$-2.1M |
$49.3M |
| Jul 2027 |
$6.1M |
$7.5M |
$-1.5M |
$51.2M |
| Jun 2027 |
$23.0M |
$7.6M |
$15.4M |
$52.6M |
| May 2027 |
$9.5M |
$9.4M |
$123K |
$37.1M |
| Apr 2027 |
$8.4M |
$8.6M |
$-124K |
$36.8M |
| Mar 2027 |
$8.3M |
$8.2M |
$130K |
$36.9M |
| Feb 2027 |
$21.5M |
$8.4M |
$13.1M |
$36.6M |
| Jan 2027 |
$8.7M |
$8.3M |
$401K |
$23.4M |
| Dec 2026 |
$9.2M |
$8.5M |
$646K |
$22.9M |
| Nov 2026 |
$8.9M |
$8.6M |
$265K |
$22.1M |