Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $184K |
| Sponsorship | $0 |
| Merchandising | $168K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $27K |
| Transfer Amortization | $0 |
| Debt Interest | $341K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$3.2M |
$5.0M |
$-1.8M |
$-23.2M |
| Sep 2027 |
$3.1M |
$4.0M |
$-895K |
$-21.4M |
| Aug 2027 |
$1.3M |
$2.6M |
$-1.3M |
$-20.5M |
| Jul 2027 |
$1.3M |
$2.5M |
$-1.2M |
$-19.2M |
| Jun 2027 |
$369K |
$2.1M |
$-1.7M |
$-18.0M |
| May 2027 |
$365K |
$2.1M |
$-1.7M |
$-16.3M |
| Apr 2027 |
$89K |
$1.9M |
$-1.8M |
$-14.6M |
| Mar 2027 |
$106K |
$1.9M |
$-1.8M |
$-12.7M |
| Feb 2027 |
$64K |
$1.9M |
$-1.8M |
$-10.9M |
| Jan 2027 |
$929K |
$2.0M |
$-1.1M |
$-9.1M |
| Dec 2026 |
$75K |
$1.6M |
$-1.5M |
$-8.0M |
| Nov 2026 |
$96K |
$1.6M |
$-1.5M |
$-6.5M |