Income Breakdown
| TV Revenue | $17K |
| TV Placement Bonus | $2K |
| Matchday Revenue | $3K |
| Sponsorship | $0 |
| Merchandising | $900 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
Expense Breakdown
| Player Wages | $855K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $163K |
| Loan Fees (Out) | $39K |
| Facility Maintenance | $109K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$31K |
$1.2M |
$-1.2M |
$-11.3M |
| Sep 2027 |
$19K |
$1.4M |
$-1.4M |
$-10.2M |
| Aug 2027 |
$17K |
$797K |
$-780K |
$-8.8M |
| Jul 2027 |
$184K |
$924K |
$-740K |
$-8.0M |
| Jun 2027 |
$18K |
$867K |
$-850K |
$-7.3M |
| May 2027 |
$131K |
$956K |
$-825K |
$-6.4M |
| Apr 2027 |
$20K |
$792K |
$-773K |
$-5.6M |
| Mar 2027 |
$33K |
$837K |
$-804K |
$-4.8M |
| Feb 2027 |
$187K |
$985K |
$-798K |
$-4.0M |
| Jan 2027 |
$52K |
$1.1M |
$-1.0M |
$-3.2M |
| Dec 2026 |
$44K |
$875K |
$-831K |
$-2.2M |
| Nov 2026 |
$33K |
$845K |
$-813K |
$-1.4M |