Income Breakdown
| TV Revenue | $293K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $27K |
| Sponsorship | $0 |
| Merchandising | $25K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $297K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $247K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$351K |
$3.3M |
$-2.9M |
$-30.1M |
| Sep 2027 |
$87K |
$3.8M |
$-3.7M |
$-27.2M |
| Aug 2027 |
$77K |
$3.4M |
$-3.3M |
$-23.5M |
| Jul 2027 |
$81K |
$3.5M |
$-3.4M |
$-20.2M |
| Jun 2027 |
$75K |
$3.3M |
$-3.2M |
$-16.8M |
| May 2027 |
$65K |
$3.1M |
$-3.1M |
$-13.5M |
| Apr 2027 |
$63K |
$2.7M |
$-2.6M |
$-10.4M |
| Mar 2027 |
$62K |
$2.7M |
$-2.7M |
$-7.8M |
| Feb 2027 |
$61K |
$2.0M |
$-2.0M |
$-5.1M |
| Jan 2027 |
$1.4M |
$1.6M |
$-227K |
$-3.2M |
| Dec 2026 |
$60K |
$1.1M |
$-1.1M |
$-3.0M |
| Nov 2026 |
$65K |
$757K |
$-691K |
$-1.9M |