Income Breakdown
| TV Revenue | $109K |
| TV Placement Bonus | $11K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $6K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $373K |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $41K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $115K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$137K |
$559K |
$-422K |
$-4.2M |
| Aug 2027 |
$153K |
$572K |
$-419K |
$-3.8M |
| Jul 2027 |
$119K |
$609K |
$-491K |
$-3.3M |
| Jun 2027 |
$50K |
$595K |
$-544K |
$-2.9M |
| May 2027 |
$43K |
$575K |
$-532K |
$-2.3M |
| Apr 2027 |
$45K |
$596K |
$-550K |
$-1.8M |
| Mar 2027 |
$23K |
$565K |
$-543K |
$-1.2M |
| Feb 2027 |
$207K |
$589K |
$-382K |
$-685K |
| Jan 2027 |
$23K |
$599K |
$-576K |
$-303K |
| Dec 2026 |
$362K |
$589K |
$-228K |
$273K |
| Nov 2026 |
$23K |
$589K |
$-566K |
$500K |
| Oct 2026 |
$23K |
$922K |
$-899K |
$1.1M |