Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $100K |
| Sponsorship | $0 |
| Merchandising | $168K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $66K |
| Transfer Amortization | $11K |
| Debt Interest | $21K |
| Loan Fees (Out) | $148K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$3.9M |
$5.6M |
$-1.6M |
$-4.4M |
| Sep 2027 |
$3.9M |
$4.3M |
$-316K |
$-2.8M |
| Aug 2027 |
$3.6M |
$3.6M |
$21K |
$-2.4M |
| Jul 2027 |
$3.5M |
$3.8M |
$-382K |
$-2.5M |
| Jun 2027 |
$7.2M |
$4.2M |
$3.0M |
$-2.1M |
| May 2027 |
$3.6M |
$5.8M |
$-2.2M |
$-5.1M |
| Apr 2027 |
$4.0M |
$4.5M |
$-505K |
$-2.9M |
| Mar 2027 |
$3.8M |
$4.5M |
$-700K |
$-2.4M |
| Feb 2027 |
$4.2M |
$4.7M |
$-486K |
$-1.7M |
| Jan 2027 |
$4.2M |
$4.6M |
$-446K |
$-1.3M |
| Dec 2026 |
$1.6M |
$3.9M |
$-2.4M |
$-823K |
| Nov 2026 |
$1.7M |
$3.8M |
$-2.1M |
$1.5M |