Income Breakdown
| TV Revenue | $1.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $115K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.0M |
| Staff Wages | $67K |
| Transfer Amortization | $35K |
| Debt Interest | $36K |
| Loan Fees (Out) | $77K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$1.8M |
$5.5M |
$-3.7M |
$-6.6M |
| Sep 2027 |
$2.5M |
$4.4M |
$-1.9M |
$-3.0M |
| Aug 2027 |
$3.0M |
$4.5M |
$-1.4M |
$-1.2M |
| Jul 2027 |
$3.2M |
$4.6M |
$-1.4M |
$250K |
| Jun 2027 |
$5.9M |
$4.3M |
$1.7M |
$1.6M |
| May 2027 |
$2.7M |
$5.8M |
$-3.0M |
$-55K |
| Apr 2027 |
$3.9M |
$4.2M |
$-278K |
$2.9M |
| Mar 2027 |
$3.5M |
$4.5M |
$-940K |
$3.2M |
| Feb 2027 |
$3.3M |
$4.5M |
$-1.2M |
$4.1M |
| Jan 2027 |
$3.5M |
$4.6M |
$-1.0M |
$5.2M |
| Dec 2026 |
$4.0M |
$4.6M |
$-527K |
$6.2M |
| Nov 2026 |
$1.5M |
$3.9M |
$-2.4M |
$6.7M |