Income Breakdown
| TV Revenue | $4.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.3M |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $50K |
| Transfer Amortization | $0 |
| Debt Interest | $94K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$6.6M |
$5.2M |
$1.4M |
$-16.2M |
| Sep 2027 |
$4.2M |
$5.4M |
$-1.2M |
$-17.6M |
| Aug 2027 |
$4.2M |
$3.9M |
$258K |
$24.6M |
| Jul 2027 |
$25.7M |
$4.0M |
$21.7M |
$24.3M |
| Jun 2027 |
$6.6M |
$4.5M |
$2.0M |
$2.6M |
| May 2027 |
$6.8M |
$5.2M |
$1.6M |
$610K |
| Apr 2027 |
$6.7M |
$4.7M |
$2.0M |
$-947K |
| Mar 2027 |
$6.6M |
$4.5M |
$2.2M |
$-2.9M |
| Feb 2027 |
$4.6M |
$3.8M |
$833K |
$-5.1M |
| Jan 2027 |
$1.6M |
$3.4M |
$-1.7M |
$-6.0M |
| Dec 2026 |
$1.9M |
$3.3M |
$-1.3M |
$-4.2M |
| Nov 2026 |
$456K |
$2.8M |
$-2.4M |
$-2.9M |