Income Breakdown
| TV Revenue | $5.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $254K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.4M |
| Staff Wages | $82K |
| Transfer Amortization | $177K |
| Debt Interest | $0 |
| Loan Fees (Out) | $53K |
| Facility Maintenance | $790K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$5.9M |
$6.5M |
$-601K |
$43.7M |
| Sep 2027 |
$5.9M |
$7.2M |
$-1.3M |
$44.1M |
| Aug 2027 |
$6.0M |
$5.8M |
$141K |
$45.2M |
| Jul 2027 |
$6.1M |
$5.6M |
$474K |
$44.8M |
| Jun 2027 |
$6.0M |
$5.8M |
$227K |
$44.2M |
| May 2027 |
$6.7M |
$5.3M |
$1.4M |
$43.8M |
| Apr 2027 |
$6.7M |
$5.0M |
$1.7M |
$42.3M |
| Mar 2027 |
$6.8M |
$5.2M |
$1.6M |
$40.4M |
| Feb 2027 |
$6.9M |
$5.2M |
$1.8M |
$38.6M |
| Jan 2027 |
$21.2M |
$5.3M |
$15.9M |
$36.7M |
| Dec 2026 |
$6.4M |
$5.1M |
$1.3M |
$20.6M |
| Nov 2026 |
$6.3M |
$5.3M |
$981K |
$19.1M |