Income Breakdown
| TV Revenue | $5.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.4M |
| Staff Wages | $33K |
| Transfer Amortization | $25K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$5.7M |
$7.3M |
$-1.6M |
$8.1M |
| Aug 2027 |
$5.7M |
$6.8M |
$-1.1M |
$9.6M |
| Jul 2027 |
$6.8M |
$7.0M |
$-262K |
$10.7M |
| Jun 2027 |
$16.7M |
$7.3M |
$9.4M |
$11.0M |
| May 2027 |
$7.9M |
$7.5M |
$313K |
$1.5M |
| Apr 2027 |
$7.0M |
$7.4M |
$-402K |
$1.2M |
| Mar 2027 |
$9.0M |
$7.6M |
$1.4M |
$1.6M |
| Feb 2027 |
$3.5M |
$6.2M |
$-2.7M |
$112K |
| Jan 2027 |
$4.3M |
$6.6M |
$-2.2M |
$4.0M |
| Dec 2026 |
$4.4M |
$6.4M |
$-1.9M |
$6.2M |
| Nov 2026 |
$1.6M |
$5.8M |
$-4.2M |
$8.1M |
| Oct 2026 |
$1.1M |
$9.0M |
$-8.0M |
$12.3M |