Income Breakdown
| TV Revenue | $168K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $3K |
| Sponsorship | $0 |
| Merchandising | $11K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $38K |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $202K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $202K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$219K |
$1.5M |
$-1.3M |
$-13.9M |
| Sep 2027 |
$192K |
$1.7M |
$-1.5M |
$-12.6M |
| Aug 2027 |
$169K |
$1.0M |
$-868K |
$-11.1M |
| Jul 2027 |
$164K |
$908K |
$-744K |
$-10.3M |
| Jun 2027 |
$352K |
$955K |
$-602K |
$-9.5M |
| May 2027 |
$164K |
$1.5M |
$-1.3M |
$-8.9M |
| Apr 2027 |
$166K |
$821K |
$-655K |
$-7.6M |
| Mar 2027 |
$189K |
$1.0M |
$-835K |
$-6.9M |
| Feb 2027 |
$39K |
$1.0M |
$-990K |
$-6.1M |
| Jan 2027 |
$39K |
$1.2M |
$-1.2M |
$-5.1M |
| Dec 2026 |
$39K |
$948K |
$-909K |
$-3.9M |
| Nov 2026 |
$6K |
$983K |
$-976K |
$-3.0M |