Income Breakdown
| TV Revenue | $63K |
| TV Placement Bonus | $6K |
| Matchday Revenue | $14K |
| Sponsorship | $0 |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $313K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $134K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$94K |
$2.1M |
$-2.1M |
$-21.3M |
| Sep 2027 |
$95K |
$1.7M |
$-1.6M |
$-19.3M |
| Aug 2027 |
$95K |
$1.7M |
$-1.6M |
$-17.7M |
| Jul 2027 |
$119K |
$1.6M |
$-1.5M |
$-16.0M |
| Jun 2027 |
$24K |
$1.7M |
$-1.6M |
$-14.5M |
| May 2027 |
$24K |
$1.8M |
$-1.8M |
$-12.9M |
| Apr 2027 |
$24K |
$1.5M |
$-1.5M |
$-11.1M |
| Mar 2027 |
$15K |
$1.4M |
$-1.4M |
$-9.7M |
| Feb 2027 |
$12K |
$1.8M |
$-1.7M |
$-8.2M |
| Jan 2027 |
$345K |
$1.5M |
$-1.2M |
$-6.5M |
| Dec 2026 |
$12K |
$1.2M |
$-1.2M |
$-5.3M |
| Nov 2026 |
$16K |
$1.1M |
$-1.1M |
$-4.1M |