Income Breakdown
| TV Revenue | $3K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $703 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $42K |
Expense Breakdown
| Player Wages | $607K |
| Staff Wages | $20K |
| Transfer Amortization | $3K |
| Debt Interest | $34K |
| Loan Fees (Out) | $34K |
| Facility Maintenance | $66K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$809K |
$765K |
$44K |
$-2.8M |
| Aug 2027 |
$174K |
$404K |
$-231K |
$-2.9M |
| Jul 2027 |
$58K |
$393K |
$-336K |
$-2.7M |
| Jun 2027 |
$28K |
$417K |
$-389K |
$-2.3M |
| May 2027 |
$8K |
$763K |
$-755K |
$-1.9M |
| Apr 2027 |
$13K |
$473K |
$-461K |
$-1.2M |
| Mar 2027 |
$98K |
$604K |
$-506K |
$-738K |
| Feb 2027 |
$15K |
$835K |
$-820K |
$-234K |
| Jan 2027 |
$11K |
$623K |
$-612K |
$583K |
| Dec 2026 |
$10K |
$621K |
$-611K |
$1.2M |
| Nov 2026 |
$10K |
$670K |
$-660K |
$1.8M |
| Oct 2026 |
$9K |
$1.2M |
$-1.2M |
$2.5M |