Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $316K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $71K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $199K |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $58K |
| Transfer Amortization | $100K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $711K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$18.1M |
$4.6M |
$13.5M |
$27.2M |
| Aug 2027 |
$2.5M |
$3.8M |
$-1.2M |
$13.6M |
| Jul 2027 |
$2.4M |
$3.7M |
$-1.4M |
$14.7M |
| Jun 2027 |
$5.1M |
$3.4M |
$1.7M |
$16.0M |
| May 2027 |
$2.3M |
$3.3M |
$-1.1M |
$14.2M |
| Apr 2027 |
$2.3M |
$4.2M |
$-1.9M |
$15.2M |
| Mar 2027 |
$2.3M |
$4.1M |
$-1.8M |
$17.0M |
| Feb 2027 |
$2.3M |
$4.2M |
$-1.9M |
$18.7M |
| Jan 2027 |
$2.5M |
$3.9M |
$-1.5M |
$20.5M |
| Dec 2026 |
$2.3M |
$3.9M |
$-1.6M |
$21.9M |
| Nov 2026 |
$789K |
$3.7M |
$-2.9M |
$23.4M |
| Oct 2026 |
$2.4M |
$3.6M |
$-1.2M |
$26.2M |