Income Breakdown
| TV Revenue | $883K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $20K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $35K |
| Transfer Amortization | $3K |
| Debt Interest | $149K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $650K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$903K |
$2.1M |
$-1.2M |
$-15.1M |
| Sep 2027 |
$907K |
$2.6M |
$-1.7M |
$-13.9M |
| Aug 2027 |
$915K |
$2.0M |
$-1.1M |
$-12.2M |
| Jul 2027 |
$1.2M |
$1.9M |
$-743K |
$-11.1M |
| Jun 2027 |
$2.1M |
$2.0M |
$135K |
$-10.4M |
| May 2027 |
$1.2M |
$3.3M |
$-2.1M |
$-10.5M |
| Apr 2027 |
$362K |
$1.9M |
$-1.6M |
$-8.4M |
| Mar 2027 |
$451K |
$1.9M |
$-1.5M |
$-6.8M |
| Feb 2027 |
$356K |
$2.0M |
$-1.7M |
$-5.3M |
| Jan 2027 |
$528K |
$2.4M |
$-1.8M |
$-3.7M |
| Dec 2026 |
$132K |
$1.7M |
$-1.6M |
$-1.8M |
| Nov 2026 |
$76K |
$1.6M |
$-1.5M |
$-222K |