Income Breakdown
| TV Revenue | $178K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $15K |
| Sponsorship | $0 |
| Merchandising | $10K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $894K |
| Staff Wages | $23K |
| Transfer Amortization | $854 |
| Debt Interest | $139K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $275K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$203K |
$1.3M |
$-1.1M |
$-14.2M |
| Sep 2027 |
$301K |
$1.5M |
$-1.2M |
$-13.1M |
| Aug 2027 |
$276K |
$1.7M |
$-1.4M |
$-11.8M |
| Jul 2027 |
$70K |
$1.4M |
$-1.4M |
$-10.4M |
| Jun 2027 |
$56K |
$1.9M |
$-1.8M |
$-9.0M |
| May 2027 |
$34K |
$1.6M |
$-1.5M |
$-7.2M |
| Apr 2027 |
$35K |
$918K |
$-883K |
$-5.7M |
| Mar 2027 |
$53K |
$914K |
$-860K |
$-4.8M |
| Feb 2027 |
$35K |
$889K |
$-854K |
$-3.9M |
| Jan 2027 |
$35K |
$1.0M |
$-995K |
$-3.1M |
| Dec 2026 |
$35K |
$893K |
$-858K |
$-2.1M |
| Nov 2026 |
$374K |
$843K |
$-468K |
$-1.2M |