Income Breakdown
| TV Revenue | $3K |
| TV Placement Bonus | $349 |
| Matchday Revenue | $7K |
| Sponsorship | $0 |
| Merchandising | $686 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $20K |
Expense Breakdown
| Player Wages | $638K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $114K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $87K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$32K |
$855K |
$-823K |
$-7.8M |
| Sep 2027 |
$28K |
$766K |
$-738K |
$-7.0M |
| Aug 2027 |
$16K |
$680K |
$-664K |
$-6.2M |
| Jul 2027 |
$33K |
$735K |
$-702K |
$-5.5M |
| Jun 2027 |
$5K |
$641K |
$-637K |
$-4.8M |
| May 2027 |
$5K |
$706K |
$-701K |
$-4.2M |
| Apr 2027 |
$5K |
$617K |
$-612K |
$-3.5M |
| Mar 2027 |
$5K |
$441K |
$-436K |
$-2.9M |
| Feb 2027 |
$17K |
$407K |
$-390K |
$-2.5M |
| Jan 2027 |
$5K |
$496K |
$-491K |
$-2.1M |
| Dec 2026 |
$17K |
$398K |
$-380K |
$-1.6M |
| Nov 2026 |
$11K |
$416K |
$-405K |
$-1.2M |