Income Breakdown
| TV Revenue | $15K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $900 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
Expense Breakdown
| Player Wages | $881K |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $177K |
| Loan Fees (Out) | $16K |
| Facility Maintenance | $82K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$22K |
$1.2M |
$-1.2M |
$-12.4M |
| Sep 2027 |
$15K |
$1.6M |
$-1.6M |
$-11.2M |
| Aug 2027 |
$13K |
$893K |
$-880K |
$-9.6M |
| Jul 2027 |
$13K |
$924K |
$-911K |
$-8.7M |
| Jun 2027 |
$13K |
$867K |
$-854K |
$-7.8M |
| May 2027 |
$70K |
$1.0M |
$-956K |
$-6.9M |
| Apr 2027 |
$13K |
$665K |
$-651K |
$-6.0M |
| Mar 2027 |
$21K |
$916K |
$-895K |
$-5.3M |
| Feb 2027 |
$39K |
$868K |
$-829K |
$-4.4M |
| Jan 2027 |
$15K |
$947K |
$-932K |
$-3.6M |
| Dec 2026 |
$14K |
$674K |
$-660K |
$-2.7M |
| Nov 2026 |
$11K |
$682K |
$-671K |
$-2.0M |