Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $109K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $173K |
Expense Breakdown
| Player Wages | $5.5M |
| Staff Wages | $83K |
| Transfer Amortization | $13K |
| Debt Interest | $0 |
| Loan Fees (Out) | $106K |
| Facility Maintenance | $891K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$10.1M |
$6.6M |
$3.5M |
$61.1M |
| Aug 2027 |
$4.7M |
$5.5M |
$-808K |
$57.6M |
| Jul 2027 |
$4.8M |
$5.4M |
$-534K |
$58.4M |
| Jun 2027 |
$11.7M |
$4.5M |
$7.2M |
$58.9M |
| May 2027 |
$4.7M |
$4.5M |
$166K |
$51.7M |
| Apr 2027 |
$5.8M |
$4.6M |
$1.2M |
$51.5M |
| Mar 2027 |
$6.1M |
$4.9M |
$1.2M |
$50.3M |
| Feb 2027 |
$4.9M |
$4.8M |
$79K |
$49.1M |
| Jan 2027 |
$6.5M |
$4.8M |
$1.7M |
$49.1M |
| Dec 2026 |
$7.7M |
$4.8M |
$2.9M |
$47.4M |
| Nov 2026 |
$7.2M |
$4.9M |
$2.4M |
$44.4M |
| Oct 2026 |
$5.7M |
$5.4M |
$298K |
$42.1M |