Income Breakdown
| TV Revenue | $477K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $34K |
| Sponsorship | $0 |
| Merchandising | $33K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $8K |
| Transfer Amortization | $0 |
| Debt Interest | $204K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $557K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$543K |
$1.8M |
$-1.3M |
$-14.0M |
| Sep 2027 |
$165K |
$1.7M |
$-1.5M |
$-12.8M |
| Aug 2027 |
$180K |
$1.2M |
$-1.0M |
$-11.2M |
| Jul 2027 |
$181K |
$1.1M |
$-933K |
$-10.2M |
| Jun 2027 |
$516K |
$1.1M |
$-602K |
$-9.3M |
| May 2027 |
$181K |
$1.1M |
$-881K |
$-8.7M |
| Apr 2027 |
$203K |
$1.1M |
$-856K |
$-7.8M |
| Mar 2027 |
$225K |
$1.2M |
$-978K |
$-6.9M |
| Feb 2027 |
$216K |
$1.3M |
$-1.1M |
$-6.0M |
| Jan 2027 |
$250K |
$1.4M |
$-1.2M |
$-4.9M |
| Dec 2026 |
$67K |
$1.1M |
$-1.1M |
$-3.7M |
| Nov 2026 |
$53K |
$1.1M |
$-1.1M |
$-2.6M |