Income Breakdown
| TV Revenue | $509K |
| TV Placement Bonus | $51K |
| Matchday Revenue | $19K |
| Sponsorship | $0 |
| Merchandising | $24K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $55K |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $29K |
| Transfer Amortization | $0 |
| Debt Interest | $24K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $553K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$709K |
$1.7M |
$-947K |
$-4.3M |
| Aug 2027 |
$247K |
$1.5M |
$-1.2M |
$-3.3M |
| Jul 2027 |
$234K |
$1.7M |
$-1.4M |
$-2.1M |
| Jun 2027 |
$83K |
$1.3M |
$-1.2M |
$-655K |
| May 2027 |
$78K |
$1.5M |
$-1.4M |
$516K |
| Apr 2027 |
$75K |
$1.4M |
$-1.3M |
$2.0M |
| Mar 2027 |
$31K |
$878K |
$-847K |
$3.3M |
| Feb 2027 |
$30K |
$758K |
$-728K |
$4.1M |
| Jan 2027 |
$758K |
$841K |
$-83K |
$4.9M |
| Dec 2026 |
$1.8M |
$918K |
$911K |
$4.9M |
| Nov 2026 |
$1.4M |
$966K |
$468K |
$4.0M |
| Oct 2026 |
$748K |
$1.8M |
$-1.1M |
$3.6M |