Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $351K |
| Matchday Revenue | $223K |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $86K |
| Transfer Amortization | $20K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$5.7M |
$4.8M |
$951K |
$16.5M |
| Sep 2027 |
$8.6M |
$4.1M |
$4.6M |
$15.5M |
| Aug 2027 |
$4.7M |
$4.2M |
$486K |
$11.4M |
| Jul 2027 |
$5.0M |
$4.2M |
$778K |
$10.9M |
| Jun 2027 |
$4.8M |
$4.2M |
$587K |
$10.2M |
| May 2027 |
$3.2M |
$3.8M |
$-550K |
$9.6M |
| Apr 2027 |
$3.5M |
$3.6M |
$-93K |
$10.1M |
| Mar 2027 |
$3.5M |
$3.6M |
$-117K |
$10.2M |
| Feb 2027 |
$3.4M |
$3.5M |
$-101K |
$10.3M |
| Jan 2027 |
$3.5M |
$3.5M |
$5K |
$10.4M |
| Dec 2026 |
$7.8M |
$3.5M |
$4.3M |
$10.4M |
| Nov 2026 |
$4.7M |
$3.6M |
$1.1M |
$6.1M |