Income Breakdown
| TV Revenue | $219K |
| TV Placement Bonus | $44K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $12K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $207K |
| Staff Wages | $27K |
| Transfer Amortization | $0 |
| Debt Interest | $40K |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $125K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$16.0M |
$400K |
$15.6M |
$12.9M |
| Aug 2027 |
$56K |
$412K |
$-356K |
$-2.7M |
| Jul 2027 |
$47K |
$392K |
$-345K |
$-2.3M |
| Jun 2027 |
$39K |
$400K |
$-361K |
$-2.0M |
| May 2027 |
$48K |
$320K |
$-272K |
$-1.6M |
| Apr 2027 |
$47K |
$320K |
$-273K |
$-1.3M |
| Mar 2027 |
$47K |
$316K |
$-270K |
$-1.1M |
| Feb 2027 |
$56K |
$315K |
$-259K |
$-799K |
| Jan 2027 |
$46K |
$332K |
$-286K |
$-540K |
| Dec 2026 |
$47K |
$296K |
$-250K |
$-254K |
| Nov 2026 |
$47K |
$295K |
$-248K |
$-5K |
| Oct 2026 |
$449K |
$324K |
$125K |
$243K |