Income Breakdown
| TV Revenue | $398K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $50K |
| Sponsorship | $0 |
| Merchandising | $11K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $6K |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $32K |
| Transfer Amortization | $0 |
| Debt Interest | $316K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $344K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$465K |
$2.7M |
$-2.2M |
$-21.8M |
| Sep 2027 |
$460K |
$2.7M |
$-2.2M |
$-19.5M |
| Aug 2027 |
$466K |
$2.1M |
$-1.6M |
$-17.3M |
| Jul 2027 |
$481K |
$2.0M |
$-1.5M |
$-15.7M |
| Jun 2027 |
$458K |
$2.0M |
$-1.6M |
$-14.2M |
| May 2027 |
$109K |
$2.0M |
$-1.8M |
$-12.7M |
| Apr 2027 |
$110K |
$1.8M |
$-1.7M |
$-10.8M |
| Mar 2027 |
$96K |
$2.0M |
$-1.9M |
$-9.1M |
| Feb 2027 |
$57K |
$1.6M |
$-1.5M |
$-7.2M |
| Jan 2027 |
$1.2M |
$1.6M |
$-322K |
$-5.7M |
| Dec 2026 |
$58K |
$1.3M |
$-1.2M |
$-5.4M |
| Nov 2026 |
$57K |
$1.3M |
$-1.2M |
$-4.1M |