Income Breakdown
| TV Revenue | $194K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $40K |
| Sponsorship | $0 |
| Merchandising | $9K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
Expense Breakdown
| Player Wages | $929K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $154K |
| Loan Fees (Out) | $12K |
| Facility Maintenance | $462K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$248K |
$1.6M |
$-1.3M |
$-10.6M |
| Aug 2027 |
$142K |
$988K |
$-846K |
$-9.2M |
| Jul 2027 |
$99K |
$927K |
$-828K |
$-8.4M |
| Jun 2027 |
$36K |
$876K |
$-840K |
$-7.6M |
| May 2027 |
$27K |
$791K |
$-764K |
$-6.7M |
| Apr 2027 |
$19K |
$793K |
$-774K |
$-6.0M |
| Mar 2027 |
$13K |
$810K |
$-797K |
$-5.2M |
| Feb 2027 |
$67K |
$601K |
$-534K |
$-4.4M |
| Jan 2027 |
$12K |
$781K |
$-769K |
$-3.9M |
| Dec 2026 |
$73K |
$574K |
$-501K |
$-3.1M |
| Nov 2026 |
$23K |
$567K |
$-543K |
$-2.6M |
| Oct 2026 |
$40K |
$2.1M |
$-2.0M |
$-2.1M |