Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $178K |
| Sponsorship | $0 |
| Merchandising | $80K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $43K |
| Transfer Amortization | $16K |
| Debt Interest | $103K |
| Loan Fees (Out) | $10K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$1.5M |
$2.9M |
$-1.3M |
$-10.8M |
| Aug 2027 |
$1.3M |
$2.7M |
$-1.5M |
$-9.5M |
| Jul 2027 |
$543K |
$2.0M |
$-1.5M |
$-8.1M |
| Jun 2027 |
$499K |
$2.1M |
$-1.6M |
$-6.6M |
| May 2027 |
$181K |
$2.0M |
$-1.8M |
$-5.0M |
| Apr 2027 |
$182K |
$1.7M |
$-1.5M |
$-3.2M |
| Mar 2027 |
$163K |
$1.3M |
$-1.2M |
$-1.7M |
| Feb 2027 |
$122K |
$1.3M |
$-1.2M |
$-547K |
| Jan 2027 |
$123K |
$1.3M |
$-1.2M |
$610K |
| Dec 2026 |
$280K |
$1.3M |
$-1.0M |
$1.8M |
| Nov 2026 |
$146K |
$1.3M |
$-1.2M |
$2.8M |
| Oct 2026 |
$261K |
$2.4M |
$-2.1M |
$3.9M |