Income Breakdown
| TV Revenue | $311K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $9K |
| Sponsorship | $0 |
| Merchandising | $12K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $49K |
Expense Breakdown
| Player Wages | $576K |
| Staff Wages | $32K |
| Transfer Amortization | $0 |
| Debt Interest | $38K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $275K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$381K |
$922K |
$-541K |
$-4.0M |
| Aug 2027 |
$398K |
$962K |
$-564K |
$-3.4M |
| Jul 2027 |
$418K |
$935K |
$-516K |
$-2.9M |
| Jun 2027 |
$148K |
$847K |
$-700K |
$-2.4M |
| May 2027 |
$146K |
$729K |
$-583K |
$-1.7M |
| Apr 2027 |
$63K |
$538K |
$-474K |
$-1.1M |
| Mar 2027 |
$62K |
$489K |
$-426K |
$-604K |
| Feb 2027 |
$62K |
$459K |
$-397K |
$-178K |
| Jan 2027 |
$63K |
$457K |
$-394K |
$219K |
| Dec 2026 |
$1.1M |
$467K |
$664K |
$613K |
| Nov 2026 |
$69K |
$518K |
$-449K |
$-52K |
| Oct 2026 |
$68K |
$548K |
$-481K |
$398K |