Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $24K |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $43K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $25K |
| Facility Maintenance | $706K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$2.3M |
$2.3M |
$-81K |
$5.6M |
| Aug 2027 |
$2.2M |
$1.5M |
$737K |
$5.7M |
| Jul 2027 |
$2.3M |
$1.7M |
$608K |
$5.0M |
| Jun 2027 |
$3.6M |
$1.5M |
$2.1M |
$4.4M |
| May 2027 |
$2.2M |
$1.6M |
$651K |
$2.2M |
| Apr 2027 |
$2.3M |
$1.7M |
$558K |
$1.6M |
| Mar 2027 |
$2.3M |
$1.7M |
$587K |
$1.0M |
| Feb 2027 |
$2.4M |
$1.7M |
$641K |
$437K |
| Jan 2027 |
$936K |
$1.2M |
$-249K |
$-207K |
| Dec 2026 |
$932K |
$1.2M |
$-219K |
$39K |
| Nov 2026 |
$264K |
$1.2M |
$-923K |
$255K |
| Oct 2026 |
$370K |
$2.0M |
$-1.7M |
$1.2M |