Income Breakdown
| TV Revenue | $959K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $42K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $335K |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $309K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$3.9M |
$665K |
$3.3M |
$4.1M |
| Aug 2027 |
$998K |
$425K |
$573K |
$807K |
| Jul 2027 |
$1.7M |
$444K |
$1.3M |
$234K |
| Jun 2027 |
$997K |
$470K |
$527K |
$-1.0M |
| May 2027 |
$1.0M |
$473K |
$535K |
$-1.6M |
| Apr 2027 |
$276K |
$522K |
$-246K |
$-2.1M |
| Mar 2027 |
$271K |
$508K |
$-237K |
$-1.8M |
| Feb 2027 |
$71K |
$546K |
$-475K |
$-1.6M |
| Jan 2027 |
$75K |
$505K |
$-431K |
$-1.1M |
| Dec 2026 |
$57K |
$453K |
$-396K |
$-702K |
| Nov 2026 |
$61K |
$439K |
$-378K |
$-306K |
| Oct 2026 |
$16K |
$566K |
$-550K |
$72K |