Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $240K |
| Sponsorship | $0 |
| Merchandising | $168K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $64K |
| Transfer Amortization | $0 |
| Debt Interest | $660K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$3.7M |
$5.8M |
$-2.1M |
$-45.5M |
| Sep 2027 |
$3.4M |
$5.6M |
$-2.1M |
$-43.4M |
| Aug 2027 |
$3.4M |
$4.2M |
$-786K |
$-41.3M |
| Jul 2027 |
$3.5M |
$4.3M |
$-739K |
$-40.5M |
| Jun 2027 |
$6.2M |
$4.8M |
$1.4M |
$-39.8M |
| May 2027 |
$3.8M |
$7.4M |
$-3.6M |
$-41.2M |
| Apr 2027 |
$3.7M |
$6.9M |
$-3.2M |
$-37.6M |
| Mar 2027 |
$4.0M |
$5.0M |
$-948K |
$-34.4M |
| Feb 2027 |
$1.4M |
$4.6M |
$-3.1M |
$-33.4M |
| Jan 2027 |
$1.5M |
$5.6M |
$-4.1M |
$-30.3M |
| Dec 2026 |
$1.5M |
$4.3M |
$-2.8M |
$-26.1M |
| Nov 2026 |
$593K |
$3.7M |
$-3.1M |
$-23.3M |