Income Breakdown
| TV Revenue | $87K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $7K |
| Sponsorship | $0 |
| Merchandising | $6K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $32K |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $33K |
| Transfer Amortization | $0 |
| Debt Interest | $255K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $280K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$132K |
$1.7M |
$-1.6M |
$-17.4M |
| Sep 2027 |
$43K |
$1.8M |
$-1.8M |
$-15.9M |
| Aug 2027 |
$19K |
$1.2M |
$-1.1M |
$-14.1M |
| Jul 2027 |
$19K |
$1.2M |
$-1.2M |
$-12.9M |
| Jun 2027 |
$187K |
$1.1M |
$-942K |
$-11.7M |
| May 2027 |
$19K |
$1.3M |
$-1.3M |
$-10.8M |
| Apr 2027 |
$19K |
$1.1M |
$-1.0M |
$-9.5M |
| Mar 2027 |
$19K |
$1.0M |
$-1.0M |
$-8.5M |
| Feb 2027 |
$22K |
$1.0M |
$-979K |
$-7.5M |
| Jan 2027 |
$30K |
$1.5M |
$-1.5M |
$-6.5M |
| Dec 2026 |
$35K |
$1.3M |
$-1.2M |
$-5.0M |
| Nov 2026 |
$37K |
$1.4M |
$-1.3M |
$-3.8M |