Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $255K |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.1M |
| Staff Wages | $78K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $44K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$4.8M |
$6.9M |
$-2.2M |
$14.1M |
| Sep 2027 |
$39.2M |
$6.1M |
$33.1M |
$16.3M |
| Aug 2027 |
$4.8M |
$6.4M |
$-1.6M |
$-16.8M |
| Jul 2027 |
$4.4M |
$5.8M |
$-1.4M |
$-15.2M |
| Jun 2027 |
$4.8M |
$6.2M |
$-1.4M |
$-13.8M |
| May 2027 |
$4.9M |
$7.3M |
$-2.4M |
$-12.4M |
| Apr 2027 |
$5.0M |
$5.7M |
$-713K |
$-10.0M |
| Mar 2027 |
$5.6M |
$5.9M |
$-289K |
$-9.3M |
| Feb 2027 |
$1.5M |
$4.3M |
$-2.8M |
$-9.0M |
| Jan 2027 |
$3.4M |
$4.4M |
$-987K |
$-6.2M |
| Dec 2026 |
$1.6M |
$4.1M |
$-2.5M |
$-5.2M |
| Nov 2026 |
$1.7M |
$4.4M |
$-2.7M |
$-2.7M |