Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $65K |
| Transfer Amortization | $0 |
| Debt Interest | $84K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$4.0M |
$4.9M |
$-908K |
$-14.2M |
| Aug 2027 |
$3.8M |
$4.0M |
$-249K |
$-13.2M |
| Jul 2027 |
$4.3M |
$4.4M |
$-100K |
$-13.0M |
| Jun 2027 |
$4.0M |
$5.6M |
$-1.6M |
$-12.9M |
| May 2027 |
$3.7M |
$7.4M |
$-3.7M |
$-11.3M |
| Apr 2027 |
$4.1M |
$5.3M |
$-1.2M |
$-7.5M |
| Mar 2027 |
$5.0M |
$5.3M |
$-305K |
$-6.3M |
| Feb 2027 |
$3.7M |
$5.6M |
$-1.9M |
$-6.0M |
| Jan 2027 |
$4.6M |
$5.5M |
$-903K |
$-4.1M |
| Dec 2026 |
$5.0M |
$5.5M |
$-524K |
$-3.2M |
| Nov 2026 |
$2.0M |
$4.8M |
$-2.8M |
$-2.7M |
| Oct 2026 |
$758K |
$9.7M |
$-8.9M |
$94K |