Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $866K |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $87K |
| Transfer Amortization | $29K |
| Debt Interest | $5K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$3.7M |
$6.3M |
$-2.6M |
$-1.3M |
| Sep 2027 |
$3.2M |
$4.6M |
$-1.4M |
$1.2M |
| Aug 2027 |
$4.1M |
$4.5M |
$-472K |
$2.6M |
| Jul 2027 |
$5.3M |
$4.8M |
$490K |
$3.0M |
| Jun 2027 |
$5.3M |
$5.4M |
$-134K |
$2.5M |
| May 2027 |
$5.0M |
$5.6M |
$-601K |
$2.6M |
| Apr 2027 |
$5.0M |
$6.7M |
$-1.7M |
$3.2M |
| Mar 2027 |
$5.7M |
$5.2M |
$489K |
$4.9M |
| Feb 2027 |
$6.1M |
$5.3M |
$772K |
$4.4M |
| Jan 2027 |
$5.4M |
$5.2M |
$149K |
$3.6M |
| Dec 2026 |
$5.5M |
$5.4M |
$112K |
$3.4M |
| Nov 2026 |
$3.2M |
$4.5M |
$-1.3M |
$3.3M |