Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $265K |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $78K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$4.8M |
$6.4M |
$-1.6M |
$29.0M |
| Sep 2027 |
$5.9M |
$5.8M |
$150K |
$30.6M |
| Aug 2027 |
$5.8M |
$5.7M |
$65K |
$30.5M |
| Jul 2027 |
$29.1M |
$5.4M |
$23.7M |
$30.4M |
| Jun 2027 |
$5.7M |
$5.8M |
$-91K |
$6.7M |
| May 2027 |
$6.8M |
$6.6M |
$119K |
$6.8M |
| Apr 2027 |
$7.3M |
$5.7M |
$1.6M |
$6.7M |
| Mar 2027 |
$4.7M |
$5.2M |
$-444K |
$5.1M |
| Feb 2027 |
$4.6M |
$4.7M |
$-105K |
$5.5M |
| Jan 2027 |
$10.0M |
$4.4M |
$5.6M |
$5.6M |
| Dec 2026 |
$4.8M |
$4.4M |
$480K |
$-4K |
| Nov 2026 |
$2.1M |
$3.9M |
$-1.8M |
$-484K |