Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $273K |
| Matchday Revenue | $296K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $6.2M |
| Staff Wages | $65K |
| Transfer Amortization | $14K |
| Debt Interest | $277K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$4.0M |
$8.0M |
$-4.0M |
$-29.8M |
| Sep 2027 |
$2.9M |
$6.1M |
$-3.2M |
$-25.8M |
| Aug 2027 |
$2.9M |
$5.2M |
$-2.3M |
$-22.6M |
| Jul 2027 |
$3.1M |
$4.4M |
$-1.3M |
$-20.3M |
| Jun 2027 |
$3.4M |
$4.8M |
$-1.4M |
$-19.0M |
| May 2027 |
$3.4M |
$5.1M |
$-1.7M |
$-17.6M |
| Apr 2027 |
$3.4M |
$5.7M |
$-2.3M |
$-15.9M |
| Mar 2027 |
$3.6M |
$4.7M |
$-1.1M |
$-13.6M |
| Feb 2027 |
$4.0M |
$4.7M |
$-647K |
$-12.6M |
| Jan 2027 |
$1.8M |
$4.3M |
$-2.6M |
$-12.0M |
| Dec 2026 |
$1.5M |
$3.9M |
$-2.4M |
$-9.4M |
| Nov 2026 |
$612K |
$4.0M |
$-3.4M |
$-7.0M |