Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $234K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $146K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $77K |
| Transfer Amortization | $0 |
| Debt Interest | $207K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$4.4M |
$5.4M |
$-1.0M |
$-19.8M |
| Sep 2027 |
$5.9M |
$4.9M |
$1.0M |
$-18.8M |
| Aug 2027 |
$5.0M |
$4.5M |
$461K |
$-19.8M |
| Jul 2027 |
$3.9M |
$4.9M |
$-973K |
$-20.3M |
| Jun 2027 |
$3.4M |
$5.2M |
$-1.7M |
$-19.3M |
| May 2027 |
$2.0M |
$4.4M |
$-2.4M |
$-17.6M |
| Apr 2027 |
$1.0M |
$3.8M |
$-2.8M |
$-15.2M |
| Mar 2027 |
$331K |
$3.7M |
$-3.3M |
$-12.4M |
| Feb 2027 |
$331K |
$3.0M |
$-2.7M |
$-9.1M |
| Jan 2027 |
$2.8M |
$3.3M |
$-443K |
$-6.4M |
| Dec 2026 |
$325K |
$2.9M |
$-2.6M |
$-6.0M |
| Nov 2026 |
$608K |
$3.0M |
$-2.3M |
$-3.4M |