Income Breakdown
| TV Revenue | $19K |
| TV Placement Bonus | $0 |
| 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 | $326K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $107K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $158K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$21K |
$608K |
$-587K |
$-7.3M |
| Sep 2027 |
$21K |
$641K |
$-621K |
$-6.7M |
| Aug 2027 |
$40K |
$596K |
$-556K |
$-6.1M |
| Jul 2027 |
$82K |
$532K |
$-450K |
$-5.5M |
| Jun 2027 |
$22K |
$525K |
$-503K |
$-5.1M |
| May 2027 |
$21K |
$661K |
$-640K |
$-4.6M |
| Apr 2027 |
$32K |
$574K |
$-541K |
$-3.9M |
| Mar 2027 |
$16K |
$572K |
$-557K |
$-3.4M |
| Feb 2027 |
$51K |
$613K |
$-562K |
$-2.8M |
| Jan 2027 |
$9K |
$633K |
$-624K |
$-2.3M |
| Dec 2026 |
$9K |
$565K |
$-556K |
$-1.6M |
| Nov 2026 |
$9K |
$557K |
$-547K |
$-1.1M |