Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $126K |
| Matchday Revenue | $160K |
| Sponsorship | $0 |
| Merchandising | $80K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $65K |
| Transfer Amortization | $29K |
| Debt Interest | $199K |
| Loan Fees (Out) | $21K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$1.8M |
$3.9M |
$-2.2M |
$-20.5M |
| Sep 2027 |
$1.6M |
$3.7M |
$-2.1M |
$-18.4M |
| Aug 2027 |
$1.9M |
$3.5M |
$-1.6M |
$-16.3M |
| Jul 2027 |
$1.9M |
$3.2M |
$-1.3M |
$-14.8M |
| Jun 2027 |
$741K |
$2.7M |
$-2.0M |
$-13.5M |
| May 2027 |
$707K |
$2.6M |
$-1.9M |
$-11.5M |
| Apr 2027 |
$215K |
$2.2M |
$-2.0M |
$-9.6M |
| Mar 2027 |
$203K |
$1.9M |
$-1.7M |
$-7.7M |
| Feb 2027 |
$185K |
$1.8M |
$-1.6M |
$-6.1M |
| Jan 2027 |
$184K |
$2.0M |
$-1.8M |
$-4.5M |
| Dec 2026 |
$986K |
$1.7M |
$-744K |
$-2.7M |
| Nov 2026 |
$270K |
$1.7M |
$-1.5M |
$-2.0M |