Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $339K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $113K |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $63K |
| Transfer Amortization | $65K |
| Debt Interest | $0 |
| Loan Fees (Out) | $107K |
| Facility Maintenance | $769K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$19.9M |
$3.3M |
$16.6M |
$45.6M |
| Aug 2027 |
$5.0M |
$3.5M |
$1.5M |
$28.9M |
| Jul 2027 |
$4.9M |
$3.4M |
$1.5M |
$27.3M |
| Jun 2027 |
$5.0M |
$3.5M |
$1.4M |
$25.8M |
| May 2027 |
$4.9M |
$4.0M |
$946K |
$24.3M |
| Apr 2027 |
$4.2M |
$3.3M |
$975K |
$23.3M |
| Mar 2027 |
$4.9M |
$2.9M |
$2.0M |
$22.2M |
| Feb 2027 |
$4.9M |
$2.6M |
$2.3M |
$20.1M |
| Jan 2027 |
$13.8M |
$2.6M |
$11.2M |
$17.8M |
| Dec 2026 |
$4.9M |
$2.6M |
$2.3M |
$6.6M |
| Nov 2026 |
$1.9M |
$2.6M |
$-668K |
$4.2M |
| Oct 2026 |
$1.4M |
$5.1M |
$-3.7M |
$4.8M |