Income Breakdown
| TV Revenue | $3K |
| TV Placement Bonus | $349 |
| Matchday Revenue | $10K |
| Sponsorship | $0 |
| Merchandising | $686 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $27K |
Expense Breakdown
| Player Wages | $667K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $122K |
| Loan Fees (Out) | $58K |
| Facility Maintenance | $87K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$42K |
$951K |
$-909K |
$-8.4M |
| Sep 2027 |
$25K |
$872K |
$-847K |
$-7.5M |
| Aug 2027 |
$11K |
$724K |
$-713K |
$-6.7M |
| Jul 2027 |
$29K |
$549K |
$-520K |
$-6.0M |
| Jun 2027 |
$5K |
$594K |
$-589K |
$-5.5M |
| May 2027 |
$5K |
$1.1M |
$-1.1M |
$-4.9M |
| Apr 2027 |
$5K |
$623K |
$-618K |
$-3.8M |
| Mar 2027 |
$5K |
$511K |
$-506K |
$-3.2M |
| Feb 2027 |
$5K |
$401K |
$-397K |
$-2.7M |
| Jan 2027 |
$5K |
$506K |
$-502K |
$-2.3M |
| Dec 2026 |
$8K |
$393K |
$-385K |
$-1.8M |
| Nov 2026 |
$18K |
$504K |
$-486K |
$-1.4M |