Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $61K |
| Sponsorship | $0 |
| Merchandising | $57K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $122K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $733K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$2.1M |
$2.0M |
$80K |
$-12.5M |
| Aug 2027 |
$2.1M |
$2.0M |
$38K |
$-12.6M |
| Jul 2027 |
$675K |
$1.6M |
$-923K |
$-12.7M |
| Jun 2027 |
$685K |
$1.6M |
$-947K |
$-11.7M |
| May 2027 |
$134K |
$1.7M |
$-1.6M |
$-10.8M |
| Apr 2027 |
$128K |
$1.4M |
$-1.3M |
$-9.2M |
| Mar 2027 |
$25K |
$1.3M |
$-1.3M |
$-7.9M |
| Feb 2027 |
$18K |
$1.3M |
$-1.3M |
$-6.6M |
| Jan 2027 |
$1.3M |
$1.4M |
$-147K |
$-5.3M |
| Dec 2026 |
$18K |
$1.1M |
$-1.1M |
$-5.2M |
| Nov 2026 |
$29K |
$1.0M |
$-1.0M |
$-4.1M |
| Oct 2026 |
$30K |
$2.8M |
$-2.8M |
$-3.1M |