Income Breakdown
| TV Revenue | $4.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $57K |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $50K |
| Transfer Amortization | $0 |
| Debt Interest | $60K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$4.9M |
$4.0M |
$892K |
$-10.2M |
| Sep 2027 |
$4.9M |
$4.0M |
$946K |
$-11.1M |
| Aug 2027 |
$4.8M |
$3.7M |
$1.1M |
$-12.0M |
| Jul 2027 |
$4.9M |
$3.7M |
$1.2M |
$-13.1M |
| Jun 2027 |
$1.7M |
$2.9M |
$-1.2M |
$-14.3M |
| May 2027 |
$528K |
$2.8M |
$-2.3M |
$-13.1M |
| Apr 2027 |
$563K |
$2.3M |
$-1.8M |
$-10.8M |
| Mar 2027 |
$478K |
$2.1M |
$-1.7M |
$-9.1M |
| Feb 2027 |
$472K |
$2.1M |
$-1.7M |
$-7.4M |
| Jan 2027 |
$2.8M |
$2.1M |
$753K |
$-5.7M |
| Dec 2026 |
$464K |
$1.8M |
$-1.4M |
$-6.5M |
| Nov 2026 |
$483K |
$1.7M |
$-1.3M |
$-5.1M |