Income Breakdown
| TV Revenue | $3K |
| TV Placement Bonus | $0 |
| 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 | $0 |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $4K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $25K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$4K |
$42K |
$-39K |
$-281K |
| Sep 2027 |
$4K |
$42K |
$-38K |
$-243K |
| Aug 2027 |
$4K |
$42K |
$-39K |
$-205K |
| Jul 2027 |
$38K |
$42K |
$-4K |
$-166K |
| Jun 2027 |
$4K |
$44K |
$-40K |
$-162K |
| May 2027 |
$4K |
$43K |
$-39K |
$-122K |
| Apr 2027 |
$4K |
$52K |
$-48K |
$-82K |
| Mar 2027 |
$4K |
$51K |
$-47K |
$-34K |
| Feb 2027 |
$4K |
$50K |
$-47K |
$13K |
| Jan 2027 |
$4K |
$50K |
$-46K |
$60K |
| Dec 2026 |
$4K |
$50K |
$-47K |
$106K |
| Nov 2026 |
$4K |
$50K |
$-47K |
$153K |