Income Breakdown
| TV Revenue | $721K |
| TV Placement Bonus | $72K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $45K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $16K |
Expense Breakdown
| Player Wages | $351K |
| Staff Wages | $37K |
| Transfer Amortization | $3K |
| Debt Interest | $4K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $25K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$3.9M |
$420K |
$3.4M |
$2.3M |
| Aug 2027 |
$918K |
$421K |
$497K |
$-1.2M |
| Jul 2027 |
$368K |
$483K |
$-114K |
$-1.7M |
| Jun 2027 |
$379K |
$432K |
$-54K |
$-1.6M |
| May 2027 |
$133K |
$418K |
$-285K |
$-1.5M |
| Apr 2027 |
$132K |
$421K |
$-289K |
$-1.2M |
| Mar 2027 |
$28K |
$418K |
$-390K |
$-933K |
| Feb 2027 |
$17K |
$450K |
$-432K |
$-546K |
| Jan 2027 |
$168K |
$361K |
$-193K |
$-116K |
| Dec 2026 |
$17K |
$351K |
$-334K |
$74K |
| Nov 2026 |
$17K |
$346K |
$-329K |
$405K |
| Oct 2026 |
$19K |
$359K |
$-340K |
$731K |