Income Breakdown
| TV Revenue | $22K |
| TV Placement Bonus | $2K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $321K |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $90K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $139K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$27K |
$568K |
$-541K |
$-6.1M |
| Sep 2027 |
$27K |
$457K |
$-430K |
$-5.6M |
| Aug 2027 |
$28K |
$447K |
$-420K |
$-5.1M |
| Jul 2027 |
$191K |
$452K |
$-260K |
$-4.7M |
| Jun 2027 |
$28K |
$424K |
$-395K |
$-4.4M |
| May 2027 |
$30K |
$463K |
$-433K |
$-4.1M |
| Apr 2027 |
$30K |
$600K |
$-569K |
$-3.6M |
| Mar 2027 |
$30K |
$610K |
$-580K |
$-3.0M |
| Feb 2027 |
$29K |
$826K |
$-797K |
$-2.5M |
| Jan 2027 |
$6K |
$528K |
$-523K |
$-1.7M |
| Dec 2026 |
$5K |
$473K |
$-468K |
$-1.1M |
| Nov 2026 |
$4K |
$460K |
$-456K |
$-682K |