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) | $15K |
Expense Breakdown
| Player Wages | $444K |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $93K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $87K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$25K |
$638K |
$-613K |
$-6.3M |
| Sep 2027 |
$21K |
$816K |
$-795K |
$-5.7M |
| Aug 2027 |
$15K |
$542K |
$-528K |
$-4.9M |
| Jul 2027 |
$12K |
$606K |
$-594K |
$-4.3M |
| Jun 2027 |
$4K |
$596K |
$-592K |
$-3.7M |
| May 2027 |
$4K |
$655K |
$-652K |
$-3.2M |
| Apr 2027 |
$4K |
$382K |
$-378K |
$-2.5M |
| Mar 2027 |
$4K |
$320K |
$-317K |
$-2.1M |
| Feb 2027 |
$4K |
$308K |
$-305K |
$-1.8M |
| Jan 2027 |
$6K |
$375K |
$-368K |
$-1.5M |
| Dec 2026 |
$22K |
$330K |
$-309K |
$-1.1M |
| Nov 2026 |
$29K |
$370K |
$-341K |
$-830K |