Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $465K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $26K |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $53K |
| Transfer Amortization | $66K |
| Debt Interest | $0 |
| Loan Fees (Out) | $357K |
| Facility Maintenance | $708K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$3.4M |
$3.4M |
$37K |
$22.4M |
| Aug 2027 |
$2.5M |
$2.2M |
$314K |
$22.3M |
| Jul 2027 |
$3.2M |
$2.5M |
$739K |
$21.9M |
| Jun 2027 |
$4.6M |
$2.2M |
$2.4M |
$21.1M |
| May 2027 |
$2.5M |
$2.2M |
$266K |
$18.6M |
| Apr 2027 |
$4.3M |
$2.5M |
$1.7M |
$18.3M |
| Mar 2027 |
$3.7M |
$3.1M |
$611K |
$16.5M |
| Feb 2027 |
$3.2M |
$3.2M |
$-31K |
$15.8M |
| Jan 2027 |
$4.5M |
$3.1M |
$1.4M |
$15.8M |
| Dec 2026 |
$6.0M |
$3.1M |
$2.9M |
$14.3M |
| Nov 2026 |
$3.4M |
$3.2M |
$214K |
$11.4M |
| Oct 2026 |
$2.3M |
$4.3M |
$-2.0M |
$11.1M |