Income Breakdown
| TV Revenue | $485 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2K |
| Sponsorship | $4K |
| Merchandising | $171 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
Expense Breakdown
| Player Wages | $315K |
| Staff Wages | $15K |
| Transfer Amortization | $166 |
| Debt Interest | $40K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $76K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$15K |
$446K |
$-431K |
$-2.9M |
| Sep 2027 |
$10K |
$492K |
$-482K |
$-2.4M |
| Aug 2027 |
$5K |
$256K |
$-251K |
$-2.0M |
| Jul 2027 |
$10K |
$232K |
$-222K |
$-1.7M |
| Jun 2027 |
$5K |
$228K |
$-223K |
$-1.5M |
| May 2027 |
$5K |
$281K |
$-276K |
$-1.3M |
| Apr 2027 |
$5K |
$261K |
$-256K |
$-988K |
| Mar 2027 |
$28K |
$227K |
$-198K |
$-732K |
| Feb 2027 |
$11K |
$210K |
$-198K |
$-533K |
| Jan 2027 |
$9K |
$261K |
$-252K |
$-335K |
| Dec 2026 |
$9K |
$168K |
$-159K |
$-83K |
| Nov 2026 |
$8K |
$168K |
$-160K |
$76K |