Income Breakdown
| TV Revenue | $3K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $245 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $286K |
| Staff Wages | $12K |
| Transfer Amortization | $250 |
| Debt Interest | $34K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $46K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$4K |
$377K |
$-374K |
$-2.3M |
| Sep 2027 |
$4K |
$231K |
$-227K |
$-1.9M |
| Aug 2027 |
$4K |
$188K |
$-185K |
$-1.7M |
| Jul 2027 |
$38K |
$179K |
$-141K |
$-1.5M |
| Jun 2027 |
$4K |
$170K |
$-166K |
$-1.4M |
| May 2027 |
$4K |
$168K |
$-164K |
$-1.2M |
| Apr 2027 |
$4K |
$214K |
$-210K |
$-1.0M |
| Mar 2027 |
$5K |
$239K |
$-234K |
$-816K |
| Feb 2027 |
$10K |
$274K |
$-264K |
$-582K |
| Jan 2027 |
$6K |
$168K |
$-162K |
$-319K |
| Dec 2026 |
$10K |
$154K |
$-144K |
$-157K |
| Nov 2026 |
$10K |
$107K |
$-97K |
$-13K |