Income Breakdown
| TV Revenue | $3K |
| TV Placement Bonus | $349 |
| Matchday Revenue | $6K |
| Sponsorship | $0 |
| Merchandising | $686 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $22K |
Expense Breakdown
| Player Wages | $592K |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $117K |
| Loan Fees (Out) | $906 |
| Facility Maintenance | $87K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$33K |
$811K |
$-778K |
$-8.0M |
| Sep 2027 |
$47K |
$963K |
$-917K |
$-7.2M |
| Aug 2027 |
$27K |
$592K |
$-564K |
$-6.3M |
| Jul 2027 |
$23K |
$665K |
$-643K |
$-5.7M |
| Jun 2027 |
$5K |
$547K |
$-542K |
$-5.1M |
| May 2027 |
$5K |
$659K |
$-654K |
$-4.5M |
| Apr 2027 |
$5K |
$507K |
$-502K |
$-3.9M |
| Mar 2027 |
$7K |
$504K |
$-498K |
$-3.4M |
| Feb 2027 |
$5K |
$474K |
$-469K |
$-2.9M |
| Jan 2027 |
$5K |
$574K |
$-569K |
$-2.4M |
| Dec 2026 |
$11K |
$478K |
$-467K |
$-1.8M |
| Nov 2026 |
$11K |
$515K |
$-504K |
$-1.4M |