Income Breakdown
| TV Revenue | $36K |
| 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 | $1.6M |
| Staff Wages | $40K |
| Transfer Amortization | $0 |
| Debt Interest | $269K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $191K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$38K |
$2.1M |
$-2.0M |
$-18.2M |
| Sep 2027 |
$38K |
$1.8M |
$-1.8M |
$-16.2M |
| Aug 2027 |
$41K |
$1.3M |
$-1.3M |
$-14.4M |
| Jul 2027 |
$64K |
$1.4M |
$-1.3M |
$-13.1M |
| Jun 2027 |
$75K |
$1.4M |
$-1.3M |
$-11.8M |
| May 2027 |
$64K |
$1.4M |
$-1.3M |
$-10.5M |
| Apr 2027 |
$81K |
$1.4M |
$-1.3M |
$-9.1M |
| Mar 2027 |
$77K |
$1.4M |
$-1.3M |
$-7.9M |
| Feb 2027 |
$48K |
$1.2M |
$-1.2M |
$-6.6M |
| Jan 2027 |
$744K |
$1.3M |
$-534K |
$-5.4M |
| Dec 2026 |
$49K |
$997K |
$-948K |
$-4.8M |
| Nov 2026 |
$48K |
$981K |
$-933K |
$-3.9M |