Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $514K |
| Matchday Revenue | $259K |
| Sponsorship | $0 |
| Merchandising | $407K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $75K |
| Transfer Amortization | $23K |
| Debt Interest | $182K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$4.3M |
$5.8M |
$-1.5M |
$-18.7M |
| Aug 2027 |
$2.7M |
$3.7M |
$-994K |
$-17.2M |
| Jul 2027 |
$2.7M |
$3.6M |
$-954K |
$-16.2M |
| Jun 2027 |
$4.5M |
$3.8M |
$692K |
$-15.3M |
| May 2027 |
$2.7M |
$5.2M |
$-2.4M |
$-16.0M |
| Apr 2027 |
$2.8M |
$3.6M |
$-849K |
$-13.6M |
| Mar 2027 |
$3.0M |
$3.6M |
$-671K |
$-12.8M |
| Feb 2027 |
$1.3M |
$3.1M |
$-1.8M |
$-12.1M |
| Jan 2027 |
$1.2M |
$3.8M |
$-2.6M |
$-10.4M |
| Dec 2026 |
$1.4M |
$3.3M |
$-1.9M |
$-7.8M |
| Nov 2026 |
$1.4M |
$3.3M |
$-2.0M |
$-5.9M |
| Oct 2026 |
$592K |
$7.9M |
$-7.3M |
$-3.9M |