Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $139K |
| Sponsorship | $0 |
| Merchandising | $172K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $55K |
| Transfer Amortization | $0 |
| Debt Interest | $56K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$3.9M |
$5.1M |
$-1.1M |
$-9.7M |
| Sep 2027 |
$3.9M |
$5.3M |
$-1.4M |
$-8.6M |
| Aug 2027 |
$3.8M |
$4.7M |
$-924K |
$-7.2M |
| Jul 2027 |
$7.6M |
$4.6M |
$3.0M |
$7.9M |
| Jun 2027 |
$3.8M |
$4.5M |
$-792K |
$4.8M |
| May 2027 |
$3.8M |
$5.8M |
$-2.0M |
$5.6M |
| Apr 2027 |
$3.9M |
$4.5M |
$-575K |
$7.6M |
| Mar 2027 |
$4.0M |
$4.8M |
$-785K |
$8.2M |
| Feb 2027 |
$4.4M |
$4.6M |
$-267K |
$9.0M |
| Jan 2027 |
$3.9M |
$4.5M |
$-514K |
$9.3M |
| Dec 2026 |
$1.8M |
$3.7M |
$-1.8M |
$9.8M |
| Nov 2026 |
$1.8M |
$3.6M |
$-1.8M |
$11.6M |