Income Breakdown
| TV Revenue | $1.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $11K |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $43K |
| Transfer Amortization | $0 |
| Debt Interest | $146K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$1.9M |
$3.5M |
$-1.6M |
$-15.2M |
| Aug 2027 |
$834K |
$2.4M |
$-1.6M |
$-13.6M |
| Jul 2027 |
$812K |
$2.1M |
$-1.3M |
$-12.0M |
| Jun 2027 |
$1.5M |
$2.1M |
$-559K |
$-10.7M |
| May 2027 |
$820K |
$2.4M |
$-1.6M |
$-10.2M |
| Apr 2027 |
$827K |
$2.0M |
$-1.1M |
$-8.6M |
| Mar 2027 |
$838K |
$2.0M |
$-1.1M |
$-7.5M |
| Feb 2027 |
$879K |
$2.2M |
$-1.3M |
$-6.3M |
| Jan 2027 |
$250K |
$2.0M |
$-1.7M |
$-5.0M |
| Dec 2026 |
$248K |
$1.7M |
$-1.5M |
$-3.3M |
| Nov 2026 |
$253K |
$1.8M |
$-1.5M |
$-1.8M |
| Oct 2026 |
$61K |
$2.6M |
$-2.6M |
$-333K |