Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $321K |
| Matchday Revenue | $16K |
| Sponsorship | $0 |
| Merchandising | $89K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $39K |
| Transfer Amortization | $4K |
| Debt Interest | $76K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$4.7M |
$5.4M |
$-747K |
$-12.7M |
| Sep 2027 |
$7.6M |
$5.6M |
$2.0M |
$-11.9M |
| Aug 2027 |
$4.0M |
$4.5M |
$-529K |
$-13.9M |
| Jul 2027 |
$3.9M |
$4.2M |
$-298K |
$-13.4M |
| Jun 2027 |
$7.3M |
$4.3M |
$3.0M |
$-13.1M |
| May 2027 |
$3.9M |
$5.0M |
$-1.2M |
$-16.0M |
| Apr 2027 |
$3.9M |
$4.0M |
$-141K |
$-14.9M |
| Mar 2027 |
$3.9M |
$4.2M |
$-266K |
$-14.7M |
| Feb 2027 |
$1.3M |
$3.7M |
$-2.4M |
$-14.5M |
| Jan 2027 |
$1.3M |
$4.2M |
$-2.9M |
$-12.1M |
| Dec 2026 |
$391K |
$3.3M |
$-2.9M |
$-9.1M |
| Nov 2026 |
$390K |
$3.4M |
$-3.0M |
$-6.3M |