Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $744K |
| Matchday Revenue | $158K |
| Sponsorship | $0 |
| Merchandising | $119K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.4M |
| Staff Wages | $75K |
| Transfer Amortization | $0 |
| Debt Interest | $1K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$8.7M |
$6.3M |
$2.4M |
$2.7M |
| Sep 2027 |
$20.3M |
$6.8M |
$13.6M |
$369K |
| Aug 2027 |
$3.8M |
$5.3M |
$-1.5M |
$-13.2M |
| Jul 2027 |
$3.8M |
$5.1M |
$-1.3M |
$9.5M |
| Jun 2027 |
$8.9M |
$4.8M |
$4.0M |
$10.8M |
| May 2027 |
$3.7M |
$4.7M |
$-980K |
$6.7M |
| Apr 2027 |
$3.8M |
$4.8M |
$-1.0M |
$7.7M |
| Mar 2027 |
$3.9M |
$4.4M |
$-548K |
$8.8M |
| Feb 2027 |
$3.9M |
$4.8M |
$-883K |
$9.3M |
| Jan 2027 |
$4.8M |
$4.5M |
$252K |
$10.2M |
| Dec 2026 |
$6.6M |
$4.8M |
$1.8M |
$9.9M |
| Nov 2026 |
$3.2M |
$4.1M |
$-887K |
$8.1M |