Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $232K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $216K |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $52K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $736K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$6.8M |
$1.9M |
$4.9M |
$30.2M |
| Aug 2027 |
$2.2M |
$2.0M |
$203K |
$25.3M |
| Jul 2027 |
$2.2M |
$1.7M |
$463K |
$25.1M |
| Jun 2027 |
$3.4M |
$1.5M |
$1.9M |
$24.6M |
| May 2027 |
$2.2M |
$1.5M |
$721K |
$22.7M |
| Apr 2027 |
$3.5M |
$1.5M |
$1.9M |
$22.0M |
| Mar 2027 |
$3.5M |
$1.6M |
$1.9M |
$20.1M |
| Feb 2027 |
$2.4M |
$1.6M |
$778K |
$18.1M |
| Jan 2027 |
$4.5M |
$1.6M |
$2.9M |
$17.3M |
| Dec 2026 |
$6.1M |
$1.6M |
$4.6M |
$14.5M |
| Nov 2026 |
$3.3M |
$1.1M |
$2.2M |
$9.9M |
| Oct 2026 |
$1.6M |
$1.6M |
$87K |
$7.7M |