Income Breakdown
| TV Revenue | $316K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $12K |
| Sponsorship | $0 |
| Merchandising | $12K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $31K |
Expense Breakdown
| Player Wages | $607K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $57K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $316K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$371K |
$1.0M |
$-632K |
$-5.9M |
| Sep 2027 |
$367K |
$948K |
$-582K |
$-5.2M |
| Aug 2027 |
$380K |
$930K |
$-551K |
$-4.6M |
| Jul 2027 |
$106K |
$792K |
$-686K |
$-4.1M |
| Jun 2027 |
$116K |
$811K |
$-695K |
$-3.4M |
| May 2027 |
$96K |
$1.0M |
$-916K |
$-2.7M |
| Apr 2027 |
$63K |
$632K |
$-569K |
$-1.8M |
| Mar 2027 |
$62K |
$548K |
$-485K |
$-1.2M |
| Feb 2027 |
$62K |
$527K |
$-465K |
$-747K |
| Jan 2027 |
$62K |
$538K |
$-476K |
$-282K |
| Dec 2026 |
$1.1M |
$539K |
$570K |
$194K |
| Nov 2026 |
$81K |
$672K |
$-591K |
$-377K |