Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $229K |
| Sponsorship | $0 |
| Merchandising | $172K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $53K |
| Transfer Amortization | $0 |
| Debt Interest | $195K |
| Loan Fees (Out) | $28K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$2.0M |
$3.7M |
$-1.7M |
$-20.1M |
| Sep 2027 |
$927K |
$4.6M |
$-3.7M |
$-18.4M |
| Aug 2027 |
$695K |
$2.6M |
$-1.9M |
$-14.7M |
| Jul 2027 |
$929K |
$2.1M |
$-1.1M |
$-12.8M |
| Jun 2027 |
$678K |
$2.2M |
$-1.5M |
$-11.7M |
| May 2027 |
$683K |
$2.8M |
$-2.1M |
$-10.2M |
| Apr 2027 |
$859K |
$2.3M |
$-1.4M |
$-8.1M |
| Mar 2027 |
$319K |
$2.4M |
$-2.1M |
$-6.6M |
| Feb 2027 |
$1.1M |
$2.2M |
$-1.0M |
$-4.5M |
| Jan 2027 |
$361K |
$2.3M |
$-2.0M |
$-3.5M |
| Dec 2026 |
$386K |
$2.3M |
$-1.9M |
$-1.6M |
| Nov 2026 |
$208K |
$2.4M |
$-2.2M |
$383K |