Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $312K |
| Sponsorship | $0 |
| Merchandising | $172K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $24K |
| Transfer Amortization | $15K |
| Debt Interest | $203K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$3.7M |
$4.9M |
$-1.2M |
$-21.2M |
| Sep 2027 |
$3.7M |
$6.1M |
$-2.4M |
$-20.0M |
| Aug 2027 |
$2.7M |
$4.4M |
$-1.8M |
$-17.6M |
| Jul 2027 |
$3.8M |
$3.8M |
$20K |
$-15.9M |
| Jun 2027 |
$2.7M |
$4.1M |
$-1.4M |
$-15.9M |
| May 2027 |
$2.7M |
$5.0M |
$-2.3M |
$-14.5M |
| Apr 2027 |
$3.3M |
$4.0M |
$-677K |
$-12.2M |
| Mar 2027 |
$3.2M |
$5.0M |
$-1.9M |
$-11.6M |
| Feb 2027 |
$1.6M |
$3.8M |
$-2.2M |
$-9.7M |
| Jan 2027 |
$571K |
$3.4M |
$-2.9M |
$-7.6M |
| Dec 2026 |
$383K |
$3.3M |
$-2.9M |
$-4.7M |
| Nov 2026 |
$555K |
$3.2M |
$-2.7M |
$-1.8M |