Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $82K |
| Sponsorship | $0 |
| Merchandising | $295K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $6.9M |
| Staff Wages | $47K |
| Transfer Amortization | $25K |
| Debt Interest | $208K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$4.3M |
$8.7M |
$-4.5M |
$-36.8M |
| Sep 2027 |
$4.6M |
$8.9M |
$-4.2M |
$-32.3M |
| Aug 2027 |
$4.7M |
$8.1M |
$-3.4M |
$-28.1M |
| Jul 2027 |
$4.7M |
$6.1M |
$-1.5M |
$-24.7M |
| Jun 2027 |
$10.3M |
$8.1M |
$2.3M |
$-23.3M |
| May 2027 |
$4.4M |
$7.4M |
$-3.0M |
$-25.6M |
| Apr 2027 |
$5.0M |
$5.8M |
$-758K |
$-22.6M |
| Mar 2027 |
$4.9M |
$6.2M |
$-1.3M |
$-21.8M |
| Feb 2027 |
$2.1M |
$5.5M |
$-3.4M |
$-20.6M |
| Jan 2027 |
$2.1M |
$5.5M |
$-3.5M |
$-17.2M |
| Dec 2026 |
$1.9M |
$4.8M |
$-2.9M |
$-13.8M |
| Nov 2026 |
$615K |
$5.3M |
$-4.7M |
$-10.9M |