Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $3K |
| Sponsorship | $0 |
| Merchandising | $23K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $44K |
| Transfer Amortization | $604 |
| Debt Interest | $279K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $660K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$1.0M |
$2.7M |
$-1.7M |
$-19.3M |
| Sep 2027 |
$291K |
$3.0M |
$-2.7M |
$-17.7M |
| Aug 2027 |
$286K |
$1.8M |
$-1.5M |
$-15.0M |
| Jul 2027 |
$284K |
$1.5M |
$-1.2M |
$-13.5M |
| Jun 2027 |
$1.5M |
$1.8M |
$-333K |
$-12.3M |
| May 2027 |
$278K |
$1.5M |
$-1.3M |
$-12.0M |
| Apr 2027 |
$281K |
$1.4M |
$-1.1M |
$-10.7M |
| Mar 2027 |
$283K |
$1.4M |
$-1.1M |
$-9.6M |
| Feb 2027 |
$287K |
$1.4M |
$-1.1M |
$-8.4M |
| Jan 2027 |
$286K |
$1.7M |
$-1.4M |
$-7.4M |
| Dec 2026 |
$309K |
$1.6M |
$-1.3M |
$-6.0M |
| Nov 2026 |
$105K |
$1.8M |
$-1.7M |
$-4.7M |