Income Breakdown
| TV Revenue | $3K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $7K |
| Sponsorship | $0 |
| Merchandising | $686 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $29K |
Expense Breakdown
| Player Wages | $417K |
| Staff Wages | $14K |
| Transfer Amortization | $291 |
| Debt Interest | $94K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $87K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$40K |
$611K |
$-571K |
$-6.4M |
| Sep 2027 |
$26K |
$713K |
$-687K |
$-5.9M |
| Aug 2027 |
$3K |
$508K |
$-504K |
$-5.2M |
| Jul 2027 |
$9K |
$458K |
$-449K |
$-4.7M |
| Jun 2027 |
$3K |
$457K |
$-454K |
$-4.2M |
| May 2027 |
$3K |
$450K |
$-447K |
$-3.8M |
| Apr 2027 |
$3K |
$438K |
$-434K |
$-3.3M |
| Mar 2027 |
$3K |
$482K |
$-479K |
$-2.9M |
| Feb 2027 |
$3K |
$388K |
$-384K |
$-2.4M |
| Jan 2027 |
$7K |
$482K |
$-476K |
$-2.0M |
| Dec 2026 |
$11K |
$411K |
$-400K |
$-1.6M |
| Nov 2026 |
$10K |
$453K |
$-442K |
$-1.2M |