Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $71K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $79K |
| Transfer Amortization | $9K |
| Debt Interest | $191K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$1.3M |
$4.2M |
$-2.9M |
$-19.7M |
| Sep 2027 |
$1.6M |
$3.2M |
$-1.5M |
$-16.8M |
| Aug 2027 |
$1.7M |
$3.1M |
$-1.4M |
$-15.3M |
| Jul 2027 |
$1.7M |
$3.1M |
$-1.4M |
$-13.9M |
| Jun 2027 |
$3.2M |
$3.0M |
$207K |
$-12.5M |
| May 2027 |
$1.7M |
$4.5M |
$-2.9M |
$-12.7M |
| Apr 2027 |
$1.7M |
$3.0M |
$-1.3M |
$-9.9M |
| Mar 2027 |
$2.1M |
$3.3M |
$-1.3M |
$-8.6M |
| Feb 2027 |
$2.1M |
$3.4M |
$-1.3M |
$-7.3M |
| Jan 2027 |
$846K |
$3.0M |
$-2.2M |
$-6.0M |
| Dec 2026 |
$847K |
$2.7M |
$-1.9M |
$-3.8M |
| Nov 2026 |
$238K |
$2.6M |
$-2.4M |
$-1.9M |