Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $132K |
| Sponsorship | $0 |
| Merchandising | $123K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $59K |
| Transfer Amortization | $30K |
| Debt Interest | $78K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$2.7M |
$5.4M |
$-2.8M |
$-13.7M |
| Sep 2027 |
$2.6M |
$6.1M |
$-3.5M |
$-11.0M |
| Aug 2027 |
$32.5M |
$4.5M |
$28.1M |
$-7.6M |
| Jul 2027 |
$9.3M |
$4.2M |
$5.1M |
$7.7M |
| Jun 2027 |
$3.8M |
$4.2M |
$-446K |
$2.5M |
| May 2027 |
$3.7M |
$4.4M |
$-650K |
$2.9M |
| Apr 2027 |
$3.8M |
$3.9M |
$-192K |
$3.5M |
| Mar 2027 |
$3.8M |
$3.9M |
$-112K |
$3.7M |
| Feb 2027 |
$4.2M |
$4.0M |
$185K |
$3.8M |
| Jan 2027 |
$4.2M |
$4.0M |
$165K |
$3.6M |
| Dec 2026 |
$3.5M |
$4.3M |
$-815K |
$3.4M |
| Nov 2026 |
$1.4M |
$3.5M |
$-2.0M |
$4.2M |