Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $66K |
| Sponsorship | $0 |
| Merchandising | $83K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $29K |
| Transfer Amortization | $0 |
| Debt Interest | $159K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$2.4M |
$3.6M |
$-1.3M |
$-16.3M |
| Sep 2027 |
$2.4M |
$3.0M |
$-630K |
$-15.0M |
| Aug 2027 |
$2.6M |
$3.1M |
$-538K |
$-14.4M |
| Jul 2027 |
$2.3M |
$3.0M |
$-656K |
$-13.9M |
| Jun 2027 |
$1.2M |
$2.5M |
$-1.3M |
$-13.2M |
| May 2027 |
$253K |
$1.9M |
$-1.6M |
$-12.0M |
| Apr 2027 |
$248K |
$1.8M |
$-1.6M |
$-10.3M |
| Mar 2027 |
$247K |
$1.8M |
$-1.6M |
$-8.8M |
| Feb 2027 |
$247K |
$1.7M |
$-1.4M |
$-7.2M |
| Jan 2027 |
$252K |
$1.9M |
$-1.6M |
$-5.8M |
| Dec 2026 |
$1.2M |
$1.6M |
$-434K |
$-4.1M |
| Nov 2026 |
$291K |
$2.0M |
$-1.7M |
$-3.7M |