Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $250K |
| Matchday Revenue | $2.0M |
| Sponsorship | $0 |
| Merchandising | $542K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.6M |
| Staff Wages | $69K |
| Transfer Amortization | $0 |
| Debt Interest | $111K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$5.6M |
$7.6M |
$-2.1M |
$-19.0M |
| Sep 2027 |
$3.2M |
$5.9M |
$-2.7M |
$-16.9M |
| Aug 2027 |
$2.8M |
$5.0M |
$-2.2M |
$-14.2M |
| Jul 2027 |
$3.5M |
$5.1M |
$-1.6M |
$-12.0M |
| Jun 2027 |
$5.8M |
$5.7M |
$129K |
$-10.4M |
| May 2027 |
$4.9M |
$6.3M |
$-1.4M |
$-10.6M |
| Apr 2027 |
$3.8M |
$5.8M |
$-2.0M |
$-9.2M |
| Mar 2027 |
$5.8M |
$6.0M |
$-163K |
$-7.2M |
| Feb 2027 |
$3.8M |
$5.8M |
$-2.1M |
$-7.0M |
| Jan 2027 |
$4.4M |
$6.1M |
$-1.7M |
$-4.9M |
| Dec 2026 |
$2.6M |
$5.1M |
$-2.6M |
$-3.2M |
| Nov 2026 |
$3.1M |
$5.2M |
$-2.1M |
$-654K |