Income Breakdown
| TV Revenue | $3K |
| TV Placement Bonus | $698 |
| Matchday Revenue | $7K |
| Sponsorship | $0 |
| Merchandising | $686 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $38K |
Expense Breakdown
| Player Wages | $578K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $147K |
| Loan Fees (Out) | $11K |
| Facility Maintenance | $87K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$50K |
$839K |
$-789K |
$-10.0M |
| Sep 2027 |
$25K |
$1.2M |
$-1.2M |
$-9.3M |
| Aug 2027 |
$22K |
$926K |
$-905K |
$-8.1M |
| Jul 2027 |
$26K |
$534K |
$-508K |
$-7.2M |
| Jun 2027 |
$5K |
$597K |
$-593K |
$-6.7M |
| May 2027 |
$5K |
$756K |
$-751K |
$-6.1M |
| Apr 2027 |
$5K |
$545K |
$-540K |
$-5.3M |
| Mar 2027 |
$5K |
$536K |
$-532K |
$-4.8M |
| Feb 2027 |
$5K |
$512K |
$-508K |
$-4.2M |
| Jan 2027 |
$8K |
$679K |
$-670K |
$-3.7M |
| Dec 2026 |
$19K |
$545K |
$-526K |
$-3.1M |
| Nov 2026 |
$18K |
$604K |
$-585K |
$-2.5M |