Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $206K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $51K |
| Facility Maintenance | $714K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$5.5M |
$2.0M |
$3.5M |
$12.0M |
| Aug 2027 |
$2.6M |
$1.7M |
$882K |
$8.4M |
| Jul 2027 |
$2.6M |
$1.6M |
$921K |
$7.5M |
| Jun 2027 |
$4.6M |
$1.5M |
$3.0M |
$6.6M |
| May 2027 |
$2.5M |
$1.5M |
$999K |
$3.6M |
| Apr 2027 |
$2.5M |
$1.5M |
$1.0M |
$2.6M |
| Mar 2027 |
$2.6M |
$1.5M |
$1.1M |
$1.6M |
| Feb 2027 |
$2.6M |
$1.2M |
$1.3M |
$548K |
| Jan 2027 |
$993K |
$1.2M |
$-166K |
$-799K |
| Dec 2026 |
$848K |
$1.1M |
$-279K |
$-634K |
| Nov 2026 |
$218K |
$1.1M |
$-924K |
$-355K |
| Oct 2026 |
$285K |
$2.0M |
$-1.8M |
$569K |