Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $76K |
| Sponsorship | $0 |
| Merchandising | $168K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $114K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$3.2M |
$3.6M |
$-407K |
$-12.1M |
| Sep 2027 |
$3.1M |
$3.5M |
$-416K |
$-11.7M |
| Aug 2027 |
$3.0M |
$2.6M |
$426K |
$-11.3M |
| Jul 2027 |
$3.1M |
$2.6M |
$421K |
$-11.7M |
| Jun 2027 |
$5.4M |
$3.0M |
$2.4M |
$-12.2M |
| May 2027 |
$3.3M |
$4.7M |
$-1.4M |
$-14.6M |
| Apr 2027 |
$3.3M |
$3.7M |
$-420K |
$-13.1M |
| Mar 2027 |
$1.5M |
$3.1M |
$-1.6M |
$-12.7M |
| Feb 2027 |
$452K |
$3.0M |
$-2.5M |
$-11.1M |
| Jan 2027 |
$435K |
$2.9M |
$-2.4M |
$-8.6M |
| Dec 2026 |
$448K |
$2.9M |
$-2.4M |
$-6.2M |
| Nov 2026 |
$498K |
$3.1M |
$-2.6M |
$-3.8M |