Income Breakdown
| TV Revenue | $5.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $13K |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $44K |
| Transfer Amortization | $0 |
| Debt Interest | $26K |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$5.3M |
$4.9M |
$392K |
$-4.8M |
| Sep 2027 |
$5.4M |
$4.7M |
$747K |
$-5.1M |
| Aug 2027 |
$5.3M |
$4.4M |
$939K |
$-5.9M |
| Jul 2027 |
$6.4M |
$4.4M |
$2.0M |
$-6.8M |
| Jun 2027 |
$5.3M |
$4.3M |
$989K |
$-8.9M |
| May 2027 |
$1.9M |
$3.4M |
$-1.5M |
$-9.9M |
| Apr 2027 |
$716K |
$2.9M |
$-2.2M |
$-8.4M |
| Mar 2027 |
$712K |
$2.8M |
$-2.0M |
$-6.2M |
| Feb 2027 |
$703K |
$2.4M |
$-1.7M |
$-4.1M |
| Jan 2027 |
$10.1M |
$2.7M |
$7.4M |
$-2.4M |
| Dec 2026 |
$690K |
$2.6M |
$-1.9M |
$-9.8M |
| Nov 2026 |
$701K |
$2.6M |
$-1.9M |
$-7.9M |