Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $185K |
| Sponsorship | $0 |
| Merchandising | $115K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $81K |
| Transfer Amortization | $48K |
| Debt Interest | $75K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$2.2M |
$5.1M |
$-2.9M |
$-13.0M |
| Sep 2027 |
$2.4M |
$4.1M |
$-1.7M |
$-10.2M |
| Aug 2027 |
$2.3M |
$3.8M |
$-1.5M |
$-8.5M |
| Jul 2027 |
$2.6M |
$3.8M |
$-1.3M |
$-7.1M |
| Jun 2027 |
$5.1M |
$3.8M |
$1.3M |
$-5.9M |
| May 2027 |
$2.3M |
$5.2M |
$-2.9M |
$-7.2M |
| Apr 2027 |
$2.5M |
$3.7M |
$-1.2M |
$-4.3M |
| Mar 2027 |
$3.3M |
$4.4M |
$-1.1M |
$-3.2M |
| Feb 2027 |
$3.6M |
$4.7M |
$-1.1M |
$-2.2M |
| Jan 2027 |
$3.3M |
$4.6M |
$-1.3M |
$-1.1M |
| Dec 2026 |
$1.4M |
$3.7M |
$-2.3M |
$184K |
| Nov 2026 |
$1.7M |
$3.9M |
$-2.3M |
$2.4M |