Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $430 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $245 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $167K |
| Staff Wages | $22K |
| Transfer Amortization | $0 |
| Debt Interest | $63K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $131K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$5K |
$382K |
$-377K |
$-4.3M |
| Sep 2027 |
$34K |
$372K |
$-338K |
$-3.9M |
| Aug 2027 |
$17K |
$366K |
$-348K |
$-3.5M |
| Jul 2027 |
$5K |
$366K |
$-361K |
$-3.2M |
| Jun 2027 |
$6K |
$350K |
$-344K |
$-2.8M |
| May 2027 |
$213K |
$391K |
$-178K |
$-2.5M |
| Apr 2027 |
$5K |
$337K |
$-331K |
$-2.3M |
| Mar 2027 |
$9K |
$334K |
$-325K |
$-2.0M |
| Feb 2027 |
$12K |
$497K |
$-484K |
$-1.7M |
| Jan 2027 |
$9K |
$402K |
$-393K |
$-1.2M |
| Dec 2026 |
$6K |
$317K |
$-310K |
$-774K |
| Nov 2026 |
$4K |
$307K |
$-303K |
$-464K |