Income Breakdown
| TV Revenue | $959K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $48K |
| Sponsorship | $0 |
| Merchandising | $61K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $32K |
| Transfer Amortization | $8K |
| Debt Interest | $345K |
| Loan Fees (Out) | $43K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$1.1M |
$3.9M |
$-2.8M |
$-23.9M |
| Sep 2027 |
$1.1M |
$3.5M |
$-2.4M |
$-21.2M |
| Aug 2027 |
$1.1M |
$3.1M |
$-2.0M |
$-18.7M |
| Jul 2027 |
$1.1M |
$3.2M |
$-2.1M |
$-16.7M |
| Jun 2027 |
$432K |
$2.6M |
$-2.2M |
$-14.6M |
| May 2027 |
$428K |
$2.7M |
$-2.2M |
$-12.5M |
| Apr 2027 |
$94K |
$2.2M |
$-2.1M |
$-10.3M |
| Mar 2027 |
$118K |
$1.8M |
$-1.7M |
$-8.2M |
| Feb 2027 |
$624K |
$1.8M |
$-1.2M |
$-6.5M |
| Jan 2027 |
$117K |
$2.0M |
$-1.9M |
$-5.3M |
| Dec 2026 |
$322K |
$1.8M |
$-1.4M |
$-3.4M |
| Nov 2026 |
$133K |
$1.7M |
$-1.6M |
$-2.0M |