Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $47K |
| Sponsorship | $0 |
| Merchandising | $135K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $62K |
| Transfer Amortization | $25K |
| Debt Interest | $128K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$2.4M |
$4.0M |
$-1.6M |
$-13.3M |
| Sep 2027 |
$17.0M |
$4.5M |
$12.5M |
$-11.8M |
| Aug 2027 |
$781K |
$2.7M |
$-1.9M |
$-24.3M |
| Jul 2027 |
$776K |
$2.5M |
$-1.7M |
$-22.5M |
| Jun 2027 |
$1.4M |
$2.5M |
$-1.1M |
$-20.8M |
| May 2027 |
$763K |
$4.5M |
$-3.7M |
$-19.7M |
| Apr 2027 |
$751K |
$2.9M |
$-2.1M |
$-16.0M |
| Mar 2027 |
$758K |
$2.2M |
$-1.4M |
$-13.9M |
| Feb 2027 |
$816K |
$2.1M |
$-1.3M |
$-12.5M |
| Jan 2027 |
$811K |
$3.3M |
$-2.5M |
$-11.2M |
| Dec 2026 |
$851K |
$2.9M |
$-2.0M |
$-8.7M |
| Nov 2026 |
$286K |
$2.6M |
$-2.3M |
$-6.7M |