Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $236K |
| Matchday Revenue | $408K |
| Sponsorship | $0 |
| Merchandising | $83K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $46K |
| Transfer Amortization | $0 |
| Debt Interest | $56K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$19.0M |
$4.7M |
$14.3M |
$5.9M |
| Aug 2027 |
$2.7M |
$4.8M |
$-2.1M |
$-8.4M |
| Jul 2027 |
$3.3M |
$4.7M |
$-1.4M |
$-6.3M |
| Jun 2027 |
$3.1M |
$4.7M |
$-1.6M |
$-4.9M |
| May 2027 |
$3.5M |
$6.5M |
$-3.1M |
$-3.3M |
| Apr 2027 |
$4.3M |
$4.0M |
$386K |
$18.6M |
| Mar 2027 |
$4.7M |
$3.9M |
$875K |
$18.2M |
| Feb 2027 |
$3.5M |
$3.7M |
$-200K |
$17.3M |
| Jan 2027 |
$4.9M |
$3.6M |
$1.3M |
$17.5M |
| Dec 2026 |
$9.6M |
$3.7M |
$5.9M |
$16.2M |
| Nov 2026 |
$5.2M |
$3.6M |
$1.6M |
$10.3M |
| Oct 2026 |
$2.8M |
$3.2M |
$-460K |
$8.7M |