Income Breakdown
| TV Revenue | $315K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $26K |
| Sponsorship | $0 |
| Merchandising | $19K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $374K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $264K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$360K |
$3.3M |
$-2.9M |
$-25.6M |
| Sep 2027 |
$431K |
$2.0M |
$-1.6M |
$-22.7M |
| Aug 2027 |
$96K |
$1.9M |
$-1.8M |
$-21.1M |
| Jul 2027 |
$837K |
$2.1M |
$-1.3M |
$-19.3M |
| Jun 2027 |
$86K |
$1.9M |
$-1.8M |
$-18.0M |
| May 2027 |
$85K |
$1.9M |
$-1.8M |
$-16.2M |
| Apr 2027 |
$80K |
$1.8M |
$-1.8M |
$-14.4M |
| Mar 2027 |
$33K |
$1.7M |
$-1.7M |
$-12.7M |
| Feb 2027 |
$18K |
$1.5M |
$-1.5M |
$-11.0M |
| Jan 2027 |
$1.3M |
$2.1M |
$-797K |
$-9.5M |
| Dec 2026 |
$18K |
$1.5M |
$-1.5M |
$-8.7M |
| Nov 2026 |
$24K |
$1.5M |
$-1.5M |
$-7.2M |