Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $50K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $654K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$3.1M |
$2.0M |
$1.0M |
$5.7M |
| Aug 2027 |
$2.8M |
$1.9M |
$891K |
$4.7M |
| Jul 2027 |
$2.8M |
$1.7M |
$1.1M |
$3.8M |
| Jun 2027 |
$4.5M |
$1.9M |
$2.5M |
$2.7M |
| May 2027 |
$2.8M |
$1.6M |
$1.2M |
$111K |
| Apr 2027 |
$2.8M |
$1.4M |
$1.4M |
$-1.1M |
| Mar 2027 |
$1.2M |
$1.7M |
$-492K |
$-2.5M |
| Feb 2027 |
$1.3M |
$1.5M |
$-234K |
$-2.0M |
| Jan 2027 |
$1.3M |
$1.4M |
$-141K |
$-1.8M |
| Dec 2026 |
$365K |
$1.3M |
$-980K |
$-1.7M |
| Nov 2026 |
$371K |
$1.3M |
$-950K |
$-677K |
| Oct 2026 |
$366K |
$1.7M |
$-1.3M |
$272K |