Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $13K |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $48K |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $46K |
| Transfer Amortization | $0 |
| Debt Interest | $26K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$2.3M |
$2.6M |
$-297K |
$-4.5M |
| Aug 2027 |
$2.2M |
$2.4M |
$-163K |
$-4.3M |
| Jul 2027 |
$2.2M |
$2.4M |
$-201K |
$-4.1M |
| Jun 2027 |
$3.2M |
$2.5M |
$664K |
$-3.9M |
| May 2027 |
$2.2M |
$2.5M |
$-301K |
$-4.6M |
| Apr 2027 |
$2.2M |
$2.5M |
$-315K |
$-4.3M |
| Mar 2027 |
$909K |
$1.8M |
$-935K |
$-3.9M |
| Feb 2027 |
$1.0M |
$1.9M |
$-849K |
$-3.0M |
| Jan 2027 |
$985K |
$1.9M |
$-924K |
$-2.2M |
| Dec 2026 |
$366K |
$1.4M |
$-1.0M |
$-1.2M |
| Nov 2026 |
$188K |
$1.2M |
$-1.1M |
$-202K |
| Oct 2026 |
$237K |
$1.3M |
$-1.0M |
$859K |