Income Breakdown
| TV Revenue | $2.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $9K |
| Sponsorship | $0 |
| Merchandising | $168K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10K |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $182K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$3.0M |
$4.5M |
$-1.4M |
$-19.4M |
| Sep 2027 |
$3.3M |
$4.7M |
$-1.4M |
$-18.0M |
| Aug 2027 |
$3.3M |
$3.4M |
$-46K |
$-16.6M |
| Jul 2027 |
$3.4M |
$3.3M |
$49K |
$-16.6M |
| Jun 2027 |
$6.3M |
$4.0M |
$2.3M |
$-16.6M |
| May 2027 |
$1.4M |
$4.2M |
$-2.8M |
$-18.9M |
| Apr 2027 |
$1.4M |
$3.4M |
$-2.1M |
$-16.1M |
| Mar 2027 |
$1.4M |
$3.5M |
$-2.2M |
$-14.0M |
| Feb 2027 |
$383K |
$3.1M |
$-2.8M |
$-11.8M |
| Jan 2027 |
$393K |
$3.0M |
$-2.6M |
$-9.1M |
| Dec 2026 |
$354K |
$2.5M |
$-2.1M |
$-6.5M |
| Nov 2026 |
$385K |
$2.5M |
$-2.1M |
$-4.4M |