Income Breakdown
| TV Revenue | $4.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $340K |
| Sponsorship | $0 |
| Merchandising | $295K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $165K |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $50K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$5.6M |
$4.9M |
$705K |
$22.3M |
| Sep 2027 |
$5.4M |
$3.8M |
$1.7M |
$21.6M |
| Aug 2027 |
$5.2M |
$4.2M |
$956K |
$47.0M |
| Jul 2027 |
$5.1M |
$4.7M |
$497K |
$46.0M |
| Jun 2027 |
$11.6M |
$3.8M |
$7.8M |
$45.5M |
| May 2027 |
$5.6M |
$4.5M |
$1.1M |
$37.7M |
| Apr 2027 |
$28.7M |
$4.0M |
$24.6M |
$36.6M |
| Mar 2027 |
$5.9M |
$3.9M |
$2.1M |
$12.0M |
| Feb 2027 |
$5.7M |
$6.6M |
$-953K |
$9.9M |
| Jan 2027 |
$6.1M |
$3.5M |
$2.6M |
$10.9M |
| Dec 2026 |
$3.7M |
$2.7M |
$959K |
$8.2M |
| Nov 2026 |
$2.2M |
$2.2M |
$4K |
$7.3M |