Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $261K |
| Staff Wages | $38K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $657K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$6.2M |
$957K |
$5.2M |
$13.9M |
| Aug 2027 |
$2.5M |
$936K |
$1.6M |
$8.7M |
| Jul 2027 |
$3.5M |
$989K |
$2.5M |
$7.1M |
| Jun 2027 |
$2.5M |
$984K |
$1.5M |
$4.5M |
| May 2027 |
$2.6M |
$979K |
$1.6M |
$3.0M |
| Apr 2027 |
$1.0M |
$704K |
$343K |
$1.4M |
| Mar 2027 |
$939K |
$703K |
$236K |
$1.1M |
| Feb 2027 |
$298K |
$684K |
$-386K |
$852K |
| Jan 2027 |
$253K |
$501K |
$-248K |
$1.2M |
| Dec 2026 |
$68K |
$452K |
$-384K |
$1.5M |
| Nov 2026 |
$76K |
$453K |
$-377K |
$1.9M |
| Oct 2026 |
$86K |
$493K |
$-407K |
$2.2M |