Income Breakdown
| TV Revenue | $18K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $550K |
| Staff Wages | $17K |
| Transfer Amortization | $562 |
| Debt Interest | $131K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $118K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$19K |
$816K |
$-797K |
$-8.9M |
| Sep 2027 |
$19K |
$714K |
$-695K |
$-8.1M |
| Aug 2027 |
$23K |
$730K |
$-708K |
$-7.4M |
| Jul 2027 |
$23K |
$996K |
$-973K |
$-6.7M |
| Jun 2027 |
$20K |
$972K |
$-951K |
$-5.7M |
| May 2027 |
$23K |
$1.0M |
$-985K |
$-4.7M |
| Apr 2027 |
$4K |
$920K |
$-916K |
$-3.8M |
| Mar 2027 |
$4K |
$579K |
$-575K |
$-2.8M |
| Feb 2027 |
$4K |
$564K |
$-560K |
$-2.3M |
| Jan 2027 |
$4K |
$644K |
$-640K |
$-1.7M |
| Dec 2026 |
$89K |
$559K |
$-470K |
$-1.1M |
| Nov 2026 |
$4K |
$559K |
$-555K |
$-593K |