Income Breakdown
| TV Revenue | $6.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $419K |
| Sponsorship | $0 |
| Merchandising | $189K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $49K |
| Transfer Amortization | $0 |
| Debt Interest | $16K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$6.6M |
$5.5M |
$1.1M |
$-3.4M |
| Aug 2027 |
$6.3M |
$5.8M |
$489K |
$-4.5M |
| Jul 2027 |
$6.3M |
$5.7M |
$606K |
$-5.0M |
| Jun 2027 |
$6.2M |
$5.7M |
$545K |
$-5.6M |
| May 2027 |
$6.1M |
$6.0M |
$123K |
$-6.1M |
| Apr 2027 |
$5.5M |
$5.2M |
$302K |
$-6.3M |
| Mar 2027 |
$5.2M |
$4.9M |
$259K |
$-6.6M |
| Feb 2027 |
$5.6M |
$5.6M |
$43K |
$-6.8M |
| Jan 2027 |
$5.6M |
$4.3M |
$1.3M |
$-6.9M |
| Dec 2026 |
$2.4M |
$3.8M |
$-1.4M |
$-8.2M |
| Nov 2026 |
$2.1M |
$3.8M |
$-1.7M |
$-6.8M |
| Oct 2026 |
$937K |
$7.2M |
$-6.2M |
$-5.0M |