Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $170K |
| Sponsorship | $0 |
| Merchandising | $172K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $56K |
| Loan Fees (Out) | $9K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$2.2M |
$3.1M |
$-899K |
$-9.8M |
| Sep 2027 |
$848K |
$3.0M |
$-2.1M |
$-8.9M |
| Aug 2027 |
$798K |
$2.4M |
$-1.6M |
$-6.8M |
| Jul 2027 |
$1.4M |
$1.9M |
$-457K |
$-5.2M |
| Jun 2027 |
$768K |
$1.9M |
$-1.1M |
$-4.7M |
| May 2027 |
$830K |
$2.1M |
$-1.3M |
$-3.6M |
| Apr 2027 |
$843K |
$2.2M |
$-1.3M |
$-2.3M |
| Mar 2027 |
$373K |
$1.9M |
$-1.5M |
$-985K |
| Feb 2027 |
$352K |
$1.9M |
$-1.5M |
$536K |
| Jan 2027 |
$138K |
$1.7M |
$-1.6M |
$2.1M |
| Dec 2026 |
$182K |
$1.6M |
$-1.4M |
$3.6M |
| Nov 2026 |
$158K |
$1.5M |
$-1.3M |
$5.1M |