Income Breakdown
| TV Revenue | $47K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $17K |
Expense Breakdown
| Player Wages | $86K |
| Staff Wages | $40K |
| Transfer Amortization | $5K |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $105K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$67K |
$238K |
$-171K |
$-403K |
| Aug 2027 |
$45K |
$232K |
$-188K |
$-236K |
| Jul 2027 |
$44K |
$187K |
$-143K |
$-54K |
| Jun 2027 |
$709K |
$312K |
$396K |
$85K |
| May 2027 |
$45K |
$287K |
$-242K |
$-316K |
| Apr 2027 |
$45K |
$294K |
$-249K |
$-79K |
| Mar 2027 |
$112K |
$332K |
$-220K |
$165K |
| Feb 2027 |
$101K |
$383K |
$-283K |
$380K |
| Jan 2027 |
$72K |
$263K |
$-191K |
$658K |
| Dec 2026 |
$71K |
$263K |
$-192K |
$845K |
| Nov 2026 |
$77K |
$304K |
$-228K |
$1.0M |
| Oct 2026 |
$71K |
$254K |
$-183K |
$1.3M |