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 | $1.7M |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $381K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $191K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$38K |
$2.4M |
$-2.3M |
$-25.8M |
| Sep 2027 |
$38K |
$2.5M |
$-2.5M |
$-23.5M |
| Aug 2027 |
$41K |
$1.7M |
$-1.7M |
$-21.0M |
| Jul 2027 |
$47K |
$1.9M |
$-1.8M |
$-19.3M |
| Jun 2027 |
$44K |
$2.0M |
$-1.9M |
$-17.5M |
| May 2027 |
$41K |
$1.8M |
$-1.7M |
$-15.6M |
| Apr 2027 |
$48K |
$1.8M |
$-1.7M |
$-13.8M |
| Mar 2027 |
$73K |
$1.8M |
$-1.7M |
$-12.1M |
| Feb 2027 |
$43K |
$1.7M |
$-1.6M |
$-10.4M |
| Jan 2027 |
$509K |
$1.9M |
$-1.4M |
$-8.8M |
| Dec 2026 |
$44K |
$1.4M |
$-1.4M |
$-7.4M |
| Nov 2026 |
$43K |
$1.4M |
$-1.4M |
$-6.0M |