Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.7M |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $558K |
Expense Breakdown
| Player Wages | $7.0M |
| Staff Wages | $57K |
| Transfer Amortization | $40K |
| Debt Interest | $0 |
| Loan Fees (Out) | $183K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$5.4M |
$8.9M |
$-3.5M |
$782K |
| Sep 2027 |
$6.2M |
$7.5M |
$-1.3M |
$4.3M |
| Aug 2027 |
$6.0M |
$8.7M |
$-2.8M |
$5.6M |
| Jul 2027 |
$6.9M |
$5.3M |
$1.6M |
$8.3M |
| Jun 2027 |
$15.8M |
$6.3M |
$9.5M |
$6.6M |
| May 2027 |
$8.2M |
$9.7M |
$-1.6M |
$-2.9M |
| Apr 2027 |
$7.1M |
$6.8M |
$289K |
$-1.4M |
| Mar 2027 |
$9.0M |
$6.7M |
$2.2M |
$-1.7M |
| Feb 2027 |
$8.0M |
$6.6M |
$1.4M |
$-4.0M |
| Jan 2027 |
$3.8M |
$5.7M |
$-1.9M |
$-5.4M |
| Dec 2026 |
$4.7M |
$5.9M |
$-1.2M |
$-3.5M |
| Nov 2026 |
$2.4M |
$5.4M |
$-2.9M |
$-2.4M |