Income Breakdown
| TV Revenue | $548K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $10K |
| Sponsorship | $0 |
| Merchandising | $24K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $638K |
| Staff Wages | $23K |
| Transfer Amortization | $0 |
| Debt Interest | $114K |
| Loan Fees (Out) | $300 |
| Facility Maintenance | $552K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$582K |
$1.3M |
$-745K |
$-7.9M |
| Aug 2027 |
$166K |
$1.1M |
$-907K |
$-7.1M |
| Jul 2027 |
$34K |
$794K |
$-760K |
$-6.2M |
| Jun 2027 |
$33K |
$757K |
$-724K |
$-5.4M |
| May 2027 |
$28K |
$947K |
$-920K |
$-4.7M |
| Apr 2027 |
$28K |
$715K |
$-687K |
$-3.8M |
| Mar 2027 |
$31K |
$640K |
$-610K |
$-3.1M |
| Feb 2027 |
$31K |
$632K |
$-601K |
$-2.5M |
| Jan 2027 |
$31K |
$700K |
$-669K |
$-1.9M |
| Dec 2026 |
$426K |
$599K |
$-173K |
$-1.2M |
| Nov 2026 |
$34K |
$594K |
$-560K |
$-1.1M |
| Oct 2026 |
$110K |
$703K |
$-593K |
$-504K |