Income Breakdown
| TV Revenue | $127K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $8K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $26K |
Expense Breakdown
| Player Wages | $247K |
| Staff Wages | $40K |
| Transfer Amortization | $0 |
| Debt Interest | $53K |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $145K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$162K |
$487K |
$-325K |
$-3.6M |
| Sep 2027 |
$141K |
$587K |
$-446K |
$-3.2M |
| Aug 2027 |
$144K |
$448K |
$-303K |
$-2.8M |
| Jul 2027 |
$40K |
$463K |
$-423K |
$-2.5M |
| Jun 2027 |
$42K |
$425K |
$-383K |
$-2.1M |
| May 2027 |
$39K |
$418K |
$-379K |
$-1.7M |
| Apr 2027 |
$44K |
$419K |
$-375K |
$-1.3M |
| Mar 2027 |
$27K |
$399K |
$-372K |
$-917K |
| Feb 2027 |
$29K |
$444K |
$-415K |
$-545K |
| Jan 2027 |
$27K |
$383K |
$-355K |
$-130K |
| Dec 2026 |
$244K |
$393K |
$-149K |
$226K |
| Nov 2026 |
$27K |
$392K |
$-364K |
$374K |