Income Breakdown
| TV Revenue | $13K |
| TV Placement Bonus | $1K |
| Matchday Revenue | $3K |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $351K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $88K |
| Loan Fees (Out) | $62K |
| Facility Maintenance | $178K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$20K |
$699K |
$-679K |
$-6.0M |
| Sep 2027 |
$19K |
$640K |
$-621K |
$-5.4M |
| Aug 2027 |
$19K |
$584K |
$-565K |
$-4.7M |
| Jul 2027 |
$11K |
$517K |
$-506K |
$-4.2M |
| Jun 2027 |
$12K |
$497K |
$-485K |
$-3.7M |
| May 2027 |
$8K |
$775K |
$-767K |
$-3.2M |
| Apr 2027 |
$8K |
$475K |
$-468K |
$-2.4M |
| Mar 2027 |
$3K |
$466K |
$-463K |
$-1.9M |
| Feb 2027 |
$3K |
$445K |
$-442K |
$-1.5M |
| Jan 2027 |
$3K |
$437K |
$-434K |
$-1.0M |
| Dec 2026 |
$50K |
$392K |
$-342K |
$-602K |
| Nov 2026 |
$3K |
$457K |
$-454K |
$-261K |