Income Breakdown
| TV Revenue | $946K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $131K |
| Sponsorship | $0 |
| Merchandising | $35K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $61K |
| Transfer Amortization | $0 |
| Debt Interest | $184K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $702K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$1.1M |
$3.7M |
$-2.5M |
$-19.1M |
| Sep 2027 |
$992K |
$3.2M |
$-2.2M |
$-16.6M |
| Aug 2027 |
$1.0M |
$2.6M |
$-1.6M |
$-14.4M |
| Jul 2027 |
$1.0M |
$2.5M |
$-1.5M |
$-12.8M |
| Jun 2027 |
$3.0M |
$2.5M |
$475K |
$-11.3M |
| May 2027 |
$982K |
$3.6M |
$-2.7M |
$-11.8M |
| Apr 2027 |
$977K |
$3.0M |
$-2.0M |
$-9.1M |
| Mar 2027 |
$1.0M |
$2.4M |
$-1.4M |
$-7.1M |
| Feb 2027 |
$951K |
$2.3M |
$-1.3M |
$-5.8M |
| Jan 2027 |
$986K |
$2.5M |
$-1.5M |
$-4.4M |
| Dec 2026 |
$419K |
$2.2M |
$-1.8M |
$-2.9M |
| Nov 2026 |
$427K |
$2.2M |
$-1.7M |
$-1.2M |