Income Breakdown
| TV Revenue | $5.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $645K |
| Sponsorship | $0 |
| Merchandising | $189K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.0M |
| Staff Wages | $78K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$6.2M |
$5.9M |
$262K |
$4.7M |
| Aug 2027 |
$6.5M |
$6.1M |
$344K |
$4.5M |
| Jul 2027 |
$6.5M |
$5.9M |
$579K |
$4.1M |
| Jun 2027 |
$6.5M |
$6.0M |
$455K |
$3.5M |
| May 2027 |
$6.0M |
$6.5M |
$-545K |
$3.1M |
| Apr 2027 |
$5.9M |
$5.6M |
$349K |
$3.6M |
| Mar 2027 |
$6.1M |
$5.5M |
$570K |
$3.3M |
| Feb 2027 |
$6.0M |
$5.4M |
$576K |
$2.7M |
| Jan 2027 |
$9.6M |
$5.4M |
$4.2M |
$2.1M |
| Dec 2026 |
$6.8M |
$5.3M |
$1.5M |
$-2.1M |
| Nov 2026 |
$2.9M |
$4.3M |
$-1.5M |
$-3.6M |
| Oct 2026 |
$3.5M |
$8.0M |
$-4.6M |
$-2.2M |