Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $73K |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1.2M |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $72K |
| Transfer Amortization | $0 |
| Debt Interest | $476K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$4.8M |
$6.1M |
$-1.4M |
$-31.2M |
| Sep 2027 |
$4.3M |
$5.5M |
$-1.1M |
$-29.8M |
| Aug 2027 |
$3.6M |
$4.1M |
$-549K |
$-28.7M |
| Jul 2027 |
$3.8M |
$3.6M |
$130K |
$-28.1M |
| Jun 2027 |
$4.0M |
$4.3M |
$-270K |
$-28.3M |
| May 2027 |
$4.0M |
$4.8M |
$-862K |
$-28.0M |
| Apr 2027 |
$4.1M |
$5.3M |
$-1.2M |
$-27.1M |
| Mar 2027 |
$3.9M |
$4.0M |
$-99K |
$-25.9M |
| Feb 2027 |
$4.0M |
$3.6M |
$353K |
$-25.8M |
| Jan 2027 |
$4.3M |
$5.0M |
$-688K |
$-26.2M |
| Dec 2026 |
$1.8M |
$2.9M |
$-1.1M |
$-25.5M |
| Nov 2026 |
$663K |
$2.5M |
$-1.9M |
$-24.4M |