Income Breakdown
| TV Revenue | $267K |
| 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 | $1.4M |
| Staff Wages | $35K |
| Transfer Amortization | $0 |
| Debt Interest | $311K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $308K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$287K |
$2.1M |
$-1.8M |
$-21.0M |
| Sep 2027 |
$285K |
$1.7M |
$-1.4M |
$-19.3M |
| Aug 2027 |
$287K |
$1.8M |
$-1.5M |
$-17.8M |
| Jul 2027 |
$291K |
$2.1M |
$-1.8M |
$-16.3M |
| Jun 2027 |
$297K |
$2.1M |
$-1.8M |
$-14.5M |
| May 2027 |
$303K |
$2.5M |
$-2.2M |
$-12.7M |
| Apr 2027 |
$71K |
$2.0M |
$-1.9M |
$-10.5M |
| Mar 2027 |
$69K |
$1.8M |
$-1.7M |
$-8.6M |
| Feb 2027 |
$58K |
$1.6M |
$-1.5M |
$-6.8M |
| Jan 2027 |
$1.2M |
$1.8M |
$-585K |
$-5.3M |
| Dec 2026 |
$58K |
$1.4M |
$-1.3M |
$-4.7M |
| Nov 2026 |
$59K |
$1.4M |
$-1.3M |
$-3.4M |