Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $299K |
| Matchday Revenue | $786K |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.9M |
| Staff Wages | $70K |
| Transfer Amortization | $62K |
| Debt Interest | $105K |
| Loan Fees (Out) | $46K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$4.9M |
$7.9M |
$-3.0M |
$-19.0M |
| Sep 2027 |
$2.8M |
$6.6M |
$-3.8M |
$-16.1M |
| Aug 2027 |
$3.3M |
$6.0M |
$-2.7M |
$-12.3M |
| Jul 2027 |
$5.1M |
$5.3M |
$-242K |
$-9.7M |
| Jun 2027 |
$3.9M |
$6.1M |
$-2.2M |
$-9.5M |
| May 2027 |
$5.0M |
$6.8M |
$-1.8M |
$-7.3M |
| Apr 2027 |
$4.9M |
$5.9M |
$-1.0M |
$-5.6M |
| Mar 2027 |
$4.8M |
$5.8M |
$-957K |
$-4.6M |
| Feb 2027 |
$4.7M |
$6.0M |
$-1.4M |
$-3.7M |
| Jan 2027 |
$5.2M |
$6.0M |
$-809K |
$-2.4M |
| Dec 2026 |
$4.9M |
$6.0M |
$-1.1M |
$-1.7M |
| Nov 2026 |
$2.9M |
$5.3M |
$-2.4M |
$-628K |