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 | $194K |
| Staff Wages | $17K |
| Transfer Amortization | $270 |
| Debt Interest | $69K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $189K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$28K |
$470K |
$-442K |
$-4.7M |
| Sep 2027 |
$28K |
$444K |
$-416K |
$-4.3M |
| Aug 2027 |
$28K |
$438K |
$-411K |
$-3.8M |
| Jul 2027 |
$87K |
$434K |
$-347K |
$-3.4M |
| Jun 2027 |
$28K |
$419K |
$-391K |
$-3.1M |
| May 2027 |
$236K |
$441K |
$-205K |
$-2.7M |
| Apr 2027 |
$28K |
$429K |
$-401K |
$-2.5M |
| Mar 2027 |
$32K |
$413K |
$-381K |
$-2.1M |
| Feb 2027 |
$39K |
$442K |
$-403K |
$-1.7M |
| Jan 2027 |
$15K |
$428K |
$-413K |
$-1.3M |
| Dec 2026 |
$11K |
$362K |
$-352K |
$-897K |
| Nov 2026 |
$8K |
$351K |
$-343K |
$-546K |