Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $48K |
| Sponsorship | $0 |
| Merchandising | $57K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $379K |
| Loan Fees (Out) | $17K |
| Facility Maintenance | $734K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$2.1M |
$4.1M |
$-2.0M |
$-26.6M |
| Sep 2027 |
$618K |
$3.2M |
$-2.6M |
$-24.6M |
| Aug 2027 |
$178K |
$2.6M |
$-2.4M |
$-22.0M |
| Jul 2027 |
$149K |
$1.8M |
$-1.7M |
$-19.6M |
| Jun 2027 |
$130K |
$2.0M |
$-1.9M |
$-18.0M |
| May 2027 |
$130K |
$2.1M |
$-1.9M |
$-16.1M |
| Apr 2027 |
$128K |
$1.8M |
$-1.7M |
$-14.2M |
| Mar 2027 |
$25K |
$1.8M |
$-1.7M |
$-12.4M |
| Feb 2027 |
$17K |
$1.7M |
$-1.7M |
$-10.7M |
| Jan 2027 |
$1.3M |
$2.3M |
$-1.1M |
$-9.0M |
| Dec 2026 |
$17K |
$2.0M |
$-2.0M |
$-8.0M |
| Nov 2026 |
$29K |
$1.9M |
$-1.9M |
$-6.0M |