Income Breakdown
| TV Revenue | $25K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $5K |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $18K |
Expense Breakdown
| Player Wages | $835K |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $182K |
| Loan Fees (Out) | $400 |
| Facility Maintenance | $130K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$50K |
$1.2M |
$-1.1M |
$-12.6M |
| Sep 2027 |
$49K |
$1.6M |
$-1.5M |
$-11.5M |
| Aug 2027 |
$38K |
$1.1M |
$-1.1M |
$-10.0M |
| Jul 2027 |
$41K |
$1.0M |
$-1.0M |
$-8.9M |
| Jun 2027 |
$40K |
$1.1M |
$-1.1M |
$-7.9M |
| May 2027 |
$40K |
$1.6M |
$-1.6M |
$-6.8M |
| Apr 2027 |
$32K |
$1.1M |
$-1.1M |
$-5.2M |
| Mar 2027 |
$28K |
$608K |
$-580K |
$-4.1M |
| Feb 2027 |
$28K |
$572K |
$-544K |
$-3.6M |
| Jan 2027 |
$28K |
$707K |
$-679K |
$-3.0M |
| Dec 2026 |
$216K |
$556K |
$-340K |
$-2.3M |
| Nov 2026 |
$38K |
$554K |
$-516K |
$-2.0M |