Income Breakdown
| TV Revenue | $502K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $4K |
| Sponsorship | $0 |
| Merchandising | $24K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $526K |
| Staff Wages | $23K |
| Transfer Amortization | $0 |
| Debt Interest | $122K |
| Loan Fees (Out) | $20K |
| Facility Maintenance | $524K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$530K |
$1.2M |
$-686K |
$-8.4M |
| Sep 2027 |
$523K |
$1.2M |
$-676K |
$-7.7M |
| Aug 2027 |
$214K |
$942K |
$-728K |
$-7.0M |
| Jul 2027 |
$173K |
$926K |
$-754K |
$-6.3M |
| Jun 2027 |
$155K |
$871K |
$-716K |
$-5.5M |
| May 2027 |
$42K |
$968K |
$-927K |
$-4.8M |
| Apr 2027 |
$39K |
$736K |
$-697K |
$-3.9M |
| Mar 2027 |
$31K |
$647K |
$-616K |
$-3.2M |
| Feb 2027 |
$61K |
$749K |
$-688K |
$-2.6M |
| Jan 2027 |
$31K |
$712K |
$-681K |
$-1.9M |
| Dec 2026 |
$371K |
$640K |
$-269K |
$-1.2M |
| Nov 2026 |
$32K |
$622K |
$-590K |
$-915K |