Income Breakdown
| TV Revenue | $2.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $108K |
| Sponsorship | $0 |
| Merchandising | $106K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $107K |
| Loan Fees (Out) | $38K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$3.0M |
$5.0M |
$-2.0M |
$-18.4M |
| Sep 2027 |
$2.9M |
$5.5M |
$-2.6M |
$-16.4M |
| Aug 2027 |
$3.7M |
$4.6M |
$-869K |
$-13.9M |
| Jul 2027 |
$3.6M |
$4.3M |
$-681K |
$-13.0M |
| Jun 2027 |
$7.3M |
$4.3M |
$3.0M |
$-12.3M |
| May 2027 |
$3.6M |
$4.6M |
$-968K |
$-15.3M |
| Apr 2027 |
$3.6M |
$4.1M |
$-564K |
$-14.3M |
| Mar 2027 |
$3.6M |
$4.1M |
$-560K |
$-13.8M |
| Feb 2027 |
$1.6M |
$3.7M |
$-2.1M |
$-13.2M |
| Jan 2027 |
$1.5M |
$4.1M |
$-2.6M |
$-11.1M |
| Dec 2026 |
$1.5M |
$3.8M |
$-2.2M |
$-8.6M |
| Nov 2026 |
$471K |
$3.2M |
$-2.8M |
$-6.3M |