Income Breakdown
| TV Revenue | $63K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $13K |
| Sponsorship | $0 |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $368K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $132K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$80K |
$3.0M |
$-2.9M |
$-25.0M |
| Sep 2027 |
$78K |
$1.9M |
$-1.9M |
$-22.1M |
| Aug 2027 |
$97K |
$1.8M |
$-1.7M |
$-20.3M |
| Jul 2027 |
$80K |
$1.8M |
$-1.7M |
$-18.6M |
| Jun 2027 |
$20K |
$1.6M |
$-1.6M |
$-16.9M |
| May 2027 |
$20K |
$1.7M |
$-1.7M |
$-15.3M |
| Apr 2027 |
$20K |
$1.6M |
$-1.6M |
$-13.6M |
| Mar 2027 |
$12K |
$1.6M |
$-1.6M |
$-12.0M |
| Feb 2027 |
$13K |
$2.0M |
$-2.0M |
$-10.5M |
| Jan 2027 |
$512K |
$1.7M |
$-1.2M |
$-8.4M |
| Dec 2026 |
$13K |
$1.3M |
$-1.2M |
$-7.3M |
| Nov 2026 |
$23K |
$1.2M |
$-1.2M |
$-6.0M |