Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.8M |
| Staff Wages | $93K |
| Transfer Amortization | $0 |
| Debt Interest | $71K |
| Loan Fees (Out) | $93K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$3.2M |
$7.5M |
$-4.3M |
$-13.1M |
| Sep 2027 |
$3.1M |
$5.3M |
$-2.2M |
$-8.7M |
| Aug 2027 |
$3.1M |
$5.5M |
$-2.4M |
$-6.6M |
| Jul 2027 |
$3.0M |
$5.5M |
$-2.5M |
$-4.1M |
| Jun 2027 |
$7.5M |
$5.6M |
$1.9M |
$-1.7M |
| May 2027 |
$3.0M |
$6.7M |
$-3.7M |
$-3.5M |
| Apr 2027 |
$3.2M |
$5.8M |
$-2.6M |
$126K |
| Mar 2027 |
$3.7M |
$6.1M |
$-2.4M |
$2.7M |
| Feb 2027 |
$3.7M |
$6.0M |
$-2.3M |
$5.1M |
| Jan 2027 |
$3.4M |
$6.1M |
$-2.8M |
$7.4M |
| Dec 2026 |
$3.1M |
$5.9M |
$-2.8M |
$10.2M |
| Nov 2026 |
$1.4M |
$5.4M |
$-4.0M |
$12.9M |