Income Breakdown
| TV Revenue | $40K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $235K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $211K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$43K |
$1.5M |
$-1.5M |
$-15.9M |
| Sep 2027 |
$42K |
$1.5M |
$-1.4M |
$-14.5M |
| Aug 2027 |
$45K |
$1.3M |
$-1.2M |
$-13.0M |
| Jul 2027 |
$46K |
$1.3M |
$-1.3M |
$-11.8M |
| Jun 2027 |
$49K |
$1.3M |
$-1.2M |
$-10.5M |
| May 2027 |
$43K |
$1.4M |
$-1.3M |
$-9.3M |
| Apr 2027 |
$43K |
$1.2M |
$-1.2M |
$-8.0M |
| Mar 2027 |
$9K |
$1.2M |
$-1.2M |
$-6.8M |
| Feb 2027 |
$8K |
$1.1M |
$-1.1M |
$-5.6M |
| Jan 2027 |
$387K |
$1.2M |
$-799K |
$-4.6M |
| Dec 2026 |
$9K |
$908K |
$-899K |
$-3.8M |
| Nov 2026 |
$8K |
$903K |
$-894K |
$-2.9M |