Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $679K |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $9.0M |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $89K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$4.2M |
$10.7M |
$-6.6M |
$-16.3M |
| Sep 2027 |
$6.5M |
$9.3M |
$-2.8M |
$-9.8M |
| Aug 2027 |
$6.0M |
$7.7M |
$-1.8M |
$-7.0M |
| Jul 2027 |
$6.8M |
$7.4M |
$-623K |
$-5.2M |
| Jun 2027 |
$15.5M |
$8.1M |
$7.4M |
$-4.6M |
| May 2027 |
$7.6M |
$9.3M |
$-1.7M |
$-12.0M |
| Apr 2027 |
$7.5M |
$8.9M |
$-1.4M |
$-10.3M |
| Mar 2027 |
$7.5M |
$8.7M |
$-1.2M |
$-8.9M |
| Feb 2027 |
$7.4M |
$9.2M |
$-1.7M |
$-7.6M |
| Jan 2027 |
$8.0M |
$9.3M |
$-1.3M |
$-5.9M |
| Dec 2026 |
$4.0M |
$8.1M |
$-4.1M |
$-4.7M |
| Nov 2026 |
$3.4M |
$7.8M |
$-4.4M |
$-511K |