Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $37K |
| Sponsorship | $0 |
| Merchandising | $88K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $152K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$5.3M |
$4.4M |
$893K |
$-14.2M |
| Sep 2027 |
$6.9M |
$4.4M |
$2.5M |
$-15.1M |
| Aug 2027 |
$4.6M |
$4.0M |
$602K |
$-17.6M |
| Jul 2027 |
$3.9M |
$3.8M |
$141K |
$-18.2M |
| Jun 2027 |
$1.5M |
$3.1M |
$-1.6M |
$-18.3M |
| May 2027 |
$406K |
$3.0M |
$-2.6M |
$-16.8M |
| Apr 2027 |
$457K |
$2.7M |
$-2.3M |
$-14.2M |
| Mar 2027 |
$392K |
$2.5M |
$-2.1M |
$-11.9M |
| Feb 2027 |
$397K |
$2.0M |
$-1.6M |
$-9.8M |
| Jan 2027 |
$2.6M |
$2.4M |
$201K |
$-8.2M |
| Dec 2026 |
$403K |
$2.0M |
$-1.6M |
$-8.4M |
| Nov 2026 |
$420K |
$1.9M |
$-1.5M |
$-6.9M |