Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2.1M |
| Sponsorship | $0 |
| Merchandising | $542K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $116K |
| Transfer Amortization | $12K |
| Debt Interest | $34K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$4.9M |
$5.6M |
$-710K |
$-6.3M |
| Sep 2027 |
$3.0M |
$4.5M |
$-1.4M |
$-5.6M |
| Aug 2027 |
$3.1M |
$3.8M |
$-790K |
$-4.2M |
| Jul 2027 |
$3.0M |
$3.8M |
$-774K |
$-3.4M |
| Jun 2027 |
$7.7M |
$5.1M |
$2.6M |
$-2.6M |
| May 2027 |
$5.3M |
$5.2M |
$108K |
$-5.2M |
| Apr 2027 |
$5.5M |
$6.0M |
$-470K |
$-5.4M |
| Mar 2027 |
$6.7M |
$5.5M |
$1.2M |
$-4.9M |
| Feb 2027 |
$2.3M |
$4.1M |
$-1.8M |
$-6.1M |
| Jan 2027 |
$2.9M |
$4.2M |
$-1.3M |
$-3.7M |
| Dec 2026 |
$1.7M |
$3.7M |
$-1.9M |
$-2.4M |
| Nov 2026 |
$1.7M |
$3.7M |
$-2.0M |
$-472K |