Income Breakdown
| TV Revenue | $845K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $34K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $28K |
| Transfer Amortization | $0 |
| Debt Interest | $293K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $537K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$878K |
$2.7M |
$-1.8M |
$-19.8M |
| Sep 2027 |
$278K |
$1.7M |
$-1.4M |
$-18.0M |
| Aug 2027 |
$301K |
$1.8M |
$-1.5M |
$-16.6M |
| Jul 2027 |
$277K |
$1.7M |
$-1.4M |
$-15.2M |
| Jun 2027 |
$76K |
$1.7M |
$-1.6M |
$-13.7M |
| May 2027 |
$61K |
$1.6M |
$-1.5M |
$-12.1M |
| Apr 2027 |
$60K |
$1.6M |
$-1.6M |
$-10.6M |
| Mar 2027 |
$44K |
$1.5M |
$-1.4M |
$-9.0M |
| Feb 2027 |
$43K |
$1.3M |
$-1.3M |
$-7.6M |
| Jan 2027 |
$232K |
$1.4M |
$-1.2M |
$-6.4M |
| Dec 2026 |
$43K |
$1.1M |
$-1.0M |
$-5.2M |
| Nov 2026 |
$44K |
$1.1M |
$-1.0M |
$-4.2M |