Income Breakdown
| TV Revenue | $231K |
| TV Placement Bonus | $23K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $12K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
Expense Breakdown
| Player Wages | $463K |
| Staff Wages | $33K |
| Transfer Amortization | $0 |
| Debt Interest | $97K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $125K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$297K |
$717K |
$-420K |
$-6.5M |
| Aug 2027 |
$41K |
$731K |
$-690K |
$-6.1M |
| Jul 2027 |
$39K |
$638K |
$-599K |
$-5.4M |
| Jun 2027 |
$573K |
$705K |
$-132K |
$-4.8M |
| May 2027 |
$39K |
$687K |
$-648K |
$-4.7M |
| Apr 2027 |
$39K |
$695K |
$-656K |
$-4.0M |
| Mar 2027 |
$39K |
$679K |
$-640K |
$-3.4M |
| Feb 2027 |
$39K |
$682K |
$-644K |
$-2.7M |
| Jan 2027 |
$50K |
$720K |
$-670K |
$-2.1M |
| Dec 2026 |
$62K |
$616K |
$-554K |
$-1.4M |
| Nov 2026 |
$65K |
$605K |
$-540K |
$-881K |
| Oct 2026 |
$59K |
$689K |
$-630K |
$-341K |