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 | $2.3M |
| Staff Wages | $49K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $22K |
| Facility Maintenance | $726K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$3.1M |
$3.1M |
$-39K |
$9.6M |
| Aug 2027 |
$3.5M |
$2.8M |
$642K |
$9.7M |
| Jul 2027 |
$3.5M |
$2.8M |
$764K |
$9.0M |
| Jun 2027 |
$7.1M |
$2.7M |
$4.4M |
$8.3M |
| May 2027 |
$3.5M |
$2.8M |
$683K |
$3.9M |
| Apr 2027 |
$3.5M |
$2.7M |
$808K |
$3.2M |
| Mar 2027 |
$3.5M |
$2.7M |
$850K |
$2.4M |
| Feb 2027 |
$3.5M |
$2.8M |
$763K |
$1.5M |
| Jan 2027 |
$3.1M |
$2.2M |
$968K |
$746K |
| Dec 2026 |
$1.3M |
$2.2M |
$-923K |
$-221K |
| Nov 2026 |
$1.4M |
$2.4M |
$-972K |
$702K |
| Oct 2026 |
$382K |
$3.6M |
$-3.3M |
$1.7M |