Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $200K |
| Sponsorship | $0 |
| Merchandising | $133K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.1M |
| Staff Wages | $71K |
| Transfer Amortization | $0 |
| Debt Interest | $227K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$3.8M |
$6.9M |
$-3.0M |
$-23.6M |
| Sep 2027 |
$4.3M |
$6.3M |
$-2.0M |
$-20.6M |
| Aug 2027 |
$3.6M |
$5.3M |
$-1.7M |
$-18.6M |
| Jul 2027 |
$3.6M |
$4.8M |
$-1.3M |
$-16.9M |
| Jun 2027 |
$6.5M |
$4.8M |
$1.7M |
$-15.7M |
| May 2027 |
$3.8M |
$5.6M |
$-1.9M |
$-17.4M |
| Apr 2027 |
$4.0M |
$5.1M |
$-1.2M |
$-15.6M |
| Mar 2027 |
$4.0M |
$5.2M |
$-1.2M |
$-14.4M |
| Feb 2027 |
$4.1M |
$5.4M |
$-1.2M |
$-13.2M |
| Jan 2027 |
$4.0M |
$5.7M |
$-1.7M |
$-11.9M |
| Dec 2026 |
$1.9M |
$4.2M |
$-2.3M |
$-10.3M |
| Nov 2026 |
$604K |
$4.0M |
$-3.4M |
$-7.9M |