Income Breakdown
| TV Revenue | $740K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $35K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $40K |
Expense Breakdown
| Player Wages | $831K |
| Staff Wages | $50K |
| Transfer Amortization | $0 |
| Debt Interest | $853 |
| Loan Fees (Out) | $38K |
| Facility Maintenance | $155K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$815K |
$1.1M |
$-259K |
$-309K |
| Aug 2027 |
$948K |
$986K |
$-38K |
$-50K |
| Jul 2027 |
$1.0M |
$956K |
$71K |
$-11K |
| Jun 2027 |
$2.8M |
$888K |
$1.9M |
$-82K |
| May 2027 |
$941K |
$955K |
$-13K |
$-2.0M |
| Apr 2027 |
$936K |
$869K |
$67K |
$-2.0M |
| Mar 2027 |
$926K |
$879K |
$47K |
$-2.0M |
| Feb 2027 |
$1.0M |
$912K |
$98K |
$-2.1M |
| Jan 2027 |
$934K |
$1.0M |
$-69K |
$-2.2M |
| Dec 2026 |
$274K |
$945K |
$-671K |
$-2.1M |
| Nov 2026 |
$281K |
$1.0M |
$-760K |
$-1.4M |
| Oct 2026 |
$55K |
$1.8M |
$-1.8M |
$-677K |