Income Breakdown
| TV Revenue | $5.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.1M |
| Sponsorship | $0 |
| Merchandising | $407K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $6.3M |
| Staff Wages | $86K |
| Transfer Amortization | $96K |
| Debt Interest | $129K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$7.9M |
$8.6M |
$-778K |
$-21.9M |
| Sep 2027 |
$7.6M |
$7.3M |
$305K |
$-21.2M |
| Aug 2027 |
$5.5M |
$6.1M |
$-650K |
$24.9M |
| Jul 2027 |
$5.5M |
$6.2M |
$-718K |
$25.5M |
| Jun 2027 |
$18.7M |
$6.4M |
$12.4M |
$26.1M |
| May 2027 |
$7.5M |
$7.8M |
$-266K |
$13.6M |
| Apr 2027 |
$7.8M |
$8.3M |
$-509K |
$13.8M |
| Mar 2027 |
$8.9M |
$7.2M |
$1.6M |
$14.2M |
| Feb 2027 |
$13.5M |
$7.3M |
$6.2M |
$12.4M |
| Jan 2027 |
$7.2M |
$6.9M |
$279K |
$6.1M |
| Dec 2026 |
$8.7M |
$7.3M |
$1.4M |
$5.7M |
| Nov 2026 |
$3.9M |
$6.1M |
$-2.3M |
$4.2M |