Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $40K |
| Sponsorship | $0 |
| Merchandising | $35K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $635K |
| Staff Wages | $35K |
| Transfer Amortization | $0 |
| Debt Interest | $59K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $652K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$1.2M |
$1.4M |
$-199K |
$-6.0M |
| Aug 2027 |
$356K |
$1.1M |
$-711K |
$-5.8M |
| Jul 2027 |
$364K |
$1.1M |
$-782K |
$-5.1M |
| Jun 2027 |
$398K |
$1.2M |
$-801K |
$-4.3M |
| May 2027 |
$478K |
$1.2M |
$-701K |
$-3.5M |
| Apr 2027 |
$355K |
$917K |
$-562K |
$-2.8M |
| Mar 2027 |
$350K |
$911K |
$-561K |
$-2.3M |
| Feb 2027 |
$348K |
$908K |
$-559K |
$-1.7M |
| Jan 2027 |
$347K |
$958K |
$-611K |
$-1.1M |
| Dec 2026 |
$2.0M |
$966K |
$1.1M |
$-523K |
| Nov 2026 |
$121K |
$982K |
$-862K |
$-1.6M |
| Oct 2026 |
$131K |
$1.3M |
$-1.1M |
$-716K |