Income Breakdown
| TV Revenue | $1.5M |
| TV Placement Bonus | $149K |
| Matchday Revenue | $90K |
| Sponsorship | $0 |
| Merchandising | $109K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $38K |
| Transfer Amortization | $12K |
| Debt Interest | $359K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$2.0M |
$3.4M |
$-1.4M |
$-24.6M |
| Sep 2027 |
$931K |
$3.9M |
$-3.0M |
$-23.1M |
| Aug 2027 |
$634K |
$2.4M |
$-1.8M |
$-20.2M |
| Jul 2027 |
$638K |
$2.2M |
$-1.6M |
$-18.4M |
| Jun 2027 |
$933K |
$2.3M |
$-1.3M |
$-16.9M |
| May 2027 |
$636K |
$3.1M |
$-2.4M |
$-15.6M |
| Apr 2027 |
$671K |
$2.1M |
$-1.5M |
$-13.1M |
| Mar 2027 |
$795K |
$2.3M |
$-1.5M |
$-11.7M |
| Feb 2027 |
$909K |
$2.3M |
$-1.4M |
$-10.2M |
| Jan 2027 |
$251K |
$2.4M |
$-2.2M |
$-8.8M |
| Dec 2026 |
$267K |
$2.1M |
$-1.9M |
$-6.6M |
| Nov 2026 |
$95K |
$2.0M |
$-1.9M |
$-4.8M |