Income Breakdown
| TV Revenue | $301K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $19K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $36K |
| Transfer Amortization | $0 |
| Debt Interest | $280K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $323K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$320K |
$1.9M |
$-1.6M |
$-19.0M |
| Sep 2027 |
$318K |
$2.1M |
$-1.7M |
$-17.4M |
| Aug 2027 |
$323K |
$1.7M |
$-1.4M |
$-15.7M |
| Jul 2027 |
$310K |
$1.9M |
$-1.6M |
$-14.2M |
| Jun 2027 |
$87K |
$1.8M |
$-1.7M |
$-12.6M |
| May 2027 |
$83K |
$2.7M |
$-2.6M |
$-10.9M |
| Apr 2027 |
$89K |
$1.8M |
$-1.7M |
$-8.3M |
| Mar 2027 |
$69K |
$1.8M |
$-1.7M |
$-6.6M |
| Feb 2027 |
$58K |
$1.2M |
$-1.1M |
$-4.9M |
| Jan 2027 |
$1.2M |
$1.3M |
$-58K |
$-3.7M |
| Dec 2026 |
$58K |
$1.1M |
$-1.0M |
$-3.7M |
| Nov 2026 |
$59K |
$1.1M |
$-1.0M |
$-2.7M |