Income Breakdown
| TV Revenue | $959K |
| TV Placement Bonus | $192K |
| Matchday Revenue | $170K |
| Sponsorship | $0 |
| Merchandising | $61K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $49K |
| Transfer Amortization | $0 |
| Debt Interest | $211K |
| Loan Fees (Out) | $41K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$1.6M |
$4.5M |
$-2.9M |
$-22.1M |
| Sep 2027 |
$1.4M |
$3.6M |
$-2.3M |
$-19.1M |
| Aug 2027 |
$1.7M |
$3.6M |
$-1.9M |
$-16.9M |
| Jul 2027 |
$1.5M |
$3.4M |
$-1.9M |
$-15.0M |
| Jun 2027 |
$1.4M |
$3.6M |
$-2.2M |
$-13.0M |
| May 2027 |
$665K |
$3.4M |
$-2.7M |
$-10.8M |
| Apr 2027 |
$160K |
$2.7M |
$-2.5M |
$-8.0M |
| Mar 2027 |
$140K |
$2.0M |
$-1.9M |
$-5.5M |
| Feb 2027 |
$2.5M |
$2.2M |
$342K |
$-3.7M |
| Jan 2027 |
$139K |
$2.2M |
$-2.1M |
$-4.0M |
| Dec 2026 |
$544K |
$2.0M |
$-1.4M |
$-1.9M |
| Nov 2026 |
$216K |
$2.1M |
$-1.9M |
$-511K |