Income Breakdown
| TV Revenue | $57K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $7K |
| Sponsorship | $0 |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $332K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $130K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$67K |
$2.9M |
$-2.8M |
$-22.6M |
| Sep 2027 |
$81K |
$1.9M |
$-1.8M |
$-19.8M |
| Aug 2027 |
$15K |
$1.7M |
$-1.7M |
$-18.1M |
| Jul 2027 |
$23K |
$1.6M |
$-1.6M |
$-16.4M |
| Jun 2027 |
$20K |
$1.5M |
$-1.5M |
$-14.8M |
| May 2027 |
$18K |
$1.5M |
$-1.5M |
$-13.3M |
| Apr 2027 |
$25K |
$1.4M |
$-1.4M |
$-11.7M |
| Mar 2027 |
$13K |
$1.5M |
$-1.5M |
$-10.3M |
| Feb 2027 |
$15K |
$1.4M |
$-1.4M |
$-8.8M |
| Jan 2027 |
$947K |
$1.7M |
$-703K |
$-7.4M |
| Dec 2026 |
$15K |
$1.2M |
$-1.2M |
$-6.7M |
| Nov 2026 |
$25K |
$1.2M |
$-1.2M |
$-5.5M |