Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $105K |
Expense Breakdown
| Player Wages | $706K |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $23K |
| Facility Maintenance | $797K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$2.6M |
$1.6M |
$1.0M |
$53.3M |
| Aug 2027 |
$2.1M |
$1.5M |
$577K |
$52.3M |
| Jul 2027 |
$2.0M |
$2.0M |
$-6K |
$51.7M |
| Jun 2027 |
$2.8M |
$1.5M |
$1.3M |
$51.7M |
| May 2027 |
$2.0M |
$1.5M |
$494K |
$50.4M |
| Apr 2027 |
$2.7M |
$1.5M |
$1.2M |
$49.9M |
| Mar 2027 |
$2.8M |
$1.5M |
$1.3M |
$48.7M |
| Feb 2027 |
$2.2M |
$1.5M |
$630K |
$47.4M |
| Jan 2027 |
$7.3M |
$1.5M |
$5.8M |
$46.8M |
| Dec 2026 |
$9.8M |
$1.2M |
$8.6M |
$41.0M |
| Nov 2026 |
$11.5M |
$1.0M |
$10.5M |
$32.4M |
| Oct 2026 |
$4.1M |
$1.5M |
$2.6M |
$21.9M |