Income Breakdown
| TV Revenue | $7.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $476K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $7.3M |
| Staff Wages | $68K |
| Transfer Amortization | $244K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$7.7M |
$9.7M |
$-2.0M |
$25.9M |
| Sep 2027 |
$6.2M |
$7.5M |
$-1.2M |
$27.7M |
| Aug 2027 |
$6.1M |
$6.4M |
$-260K |
$28.7M |
| Jul 2027 |
$6.2M |
$7.6M |
$-1.5M |
$28.7M |
| Jun 2027 |
$18.9M |
$8.1M |
$10.8M |
$29.9M |
| May 2027 |
$9.7M |
$10.1M |
$-404K |
$18.9M |
| Apr 2027 |
$10.3M |
$10.3M |
$-15K |
$19.0M |
| Mar 2027 |
$9.6M |
$8.9M |
$745K |
$18.8M |
| Feb 2027 |
$9.4M |
$9.2M |
$251K |
$17.8M |
| Jan 2027 |
$9.5M |
$8.9M |
$586K |
$17.3M |
| Dec 2026 |
$12.6M |
$9.4M |
$3.1M |
$16.5M |
| Nov 2026 |
$4.8M |
$7.9M |
$-3.1M |
$13.1M |