Income Breakdown
| TV Revenue | $202K |
| TV Placement Bonus | $20K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $9K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
Expense Breakdown
| Player Wages | $262K |
| Staff Wages | $19K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $295K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$259K |
$584K |
$-324K |
$11.4M |
| Aug 2027 |
$261K |
$590K |
$-329K |
$11.7M |
| Jul 2027 |
$79K |
$469K |
$-389K |
$12.0M |
| Jun 2027 |
$82K |
$474K |
$-392K |
$12.4M |
| May 2027 |
$22K |
$417K |
$-394K |
$12.8M |
| Apr 2027 |
$22K |
$419K |
$-397K |
$13.2M |
| Mar 2027 |
$22K |
$417K |
$-395K |
$13.6M |
| Feb 2027 |
$16K |
$756K |
$-740K |
$14.0M |
| Jan 2027 |
$160K |
$376K |
$-216K |
$14.7M |
| Dec 2026 |
$122K |
$359K |
$-238K |
$14.9M |
| Nov 2026 |
$14K |
$360K |
$-345K |
$15.1M |
| Oct 2026 |
$14K |
$470K |
$-456K |
$15.5M |