Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $344K |
| Matchday Revenue | $99K |
| Sponsorship | $0 |
| Merchandising | $109K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $35K |
| Transfer Amortization | $0 |
| Debt Interest | $80K |
| Loan Fees (Out) | $14K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$4.3M |
$5.6M |
$-1.2M |
$-13.8M |
| Sep 2027 |
$4.3M |
$6.1M |
$-1.8M |
$-12.6M |
| Aug 2027 |
$3.5M |
$4.1M |
$-603K |
$-10.7M |
| Jul 2027 |
$3.5M |
$3.8M |
$-348K |
$-10.1M |
| Jun 2027 |
$6.3M |
$3.8M |
$2.5M |
$-9.8M |
| May 2027 |
$3.5M |
$4.1M |
$-583K |
$-12.3M |
| Apr 2027 |
$3.6M |
$4.4M |
$-791K |
$-11.7M |
| Mar 2027 |
$3.7M |
$3.9M |
$-168K |
$-10.9M |
| Feb 2027 |
$3.6M |
$4.1M |
$-507K |
$-10.8M |
| Jan 2027 |
$1.8M |
$3.6M |
$-1.8M |
$-10.3M |
| Dec 2026 |
$1.8M |
$3.2M |
$-1.4M |
$-8.5M |
| Nov 2026 |
$422K |
$2.8M |
$-2.4M |
$-7.0M |