Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $323K |
| Sponsorship | $0 |
| Merchandising | $207K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $58K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$3.7M |
$5.0M |
$-1.3M |
$3.0M |
| Sep 2027 |
$3.5M |
$5.7M |
$-2.2M |
$4.2M |
| Aug 2027 |
$3.8M |
$4.4M |
$-537K |
$6.4M |
| Jul 2027 |
$3.9M |
$4.4M |
$-496K |
$7.0M |
| Jun 2027 |
$7.4M |
$4.3M |
$3.1M |
$7.5M |
| May 2027 |
$3.9M |
$5.0M |
$-1.1M |
$4.4M |
| Apr 2027 |
$4.0M |
$4.1M |
$-163K |
$5.5M |
| Mar 2027 |
$4.0M |
$4.2M |
$-161K |
$5.6M |
| Feb 2027 |
$3.8M |
$4.3M |
$-550K |
$5.8M |
| Jan 2027 |
$5.0M |
$4.3M |
$738K |
$6.4M |
| Dec 2026 |
$4.1M |
$3.6M |
$599K |
$5.6M |
| Nov 2026 |
$3.0M |
$3.2M |
$-263K |
$5.0M |