Income Breakdown
| TV Revenue | $2K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1K |
| Sponsorship | $0 |
| Merchandising | $319 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $345K |
| Staff Wages | $19K |
| Transfer Amortization | $604 |
| Debt Interest | $88K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $86K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$4K |
$538K |
$-535K |
$-6.0M |
| Sep 2027 |
$6K |
$560K |
$-554K |
$-5.4M |
| Aug 2027 |
$7K |
$536K |
$-530K |
$-4.9M |
| Jul 2027 |
$6K |
$510K |
$-504K |
$-4.4M |
| Jun 2027 |
$7K |
$513K |
$-506K |
$-3.9M |
| May 2027 |
$6K |
$619K |
$-614K |
$-3.3M |
| Apr 2027 |
$6K |
$480K |
$-474K |
$-2.7M |
| Mar 2027 |
$19K |
$429K |
$-410K |
$-2.3M |
| Feb 2027 |
$2K |
$407K |
$-405K |
$-1.9M |
| Jan 2027 |
$2K |
$462K |
$-460K |
$-1.4M |
| Dec 2026 |
$19K |
$394K |
$-375K |
$-990K |
| Nov 2026 |
$2K |
$388K |
$-386K |
$-615K |