Income Breakdown
| TV Revenue | $62K |
| TV Placement Bonus | $6K |
| Matchday Revenue | $17K |
| Sponsorship | $0 |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $383K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $134K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$95K |
$2.4M |
$-2.3M |
$-26.6M |
| Aug 2027 |
$1.2M |
$2.4M |
$-1.2M |
$-24.2M |
| Jul 2027 |
$109K |
$2.5M |
$-2.3M |
$-23.0M |
| Jun 2027 |
$24K |
$2.2M |
$-2.1M |
$-20.7M |
| May 2027 |
$29K |
$2.3M |
$-2.3M |
$-18.5M |
| Apr 2027 |
$25K |
$2.1M |
$-2.1M |
$-16.3M |
| Mar 2027 |
$12K |
$2.1M |
$-2.0M |
$-14.2M |
| Feb 2027 |
$13K |
$2.0M |
$-2.0M |
$-12.2M |
| Jan 2027 |
$592K |
$2.2M |
$-1.6M |
$-10.2M |
| Dec 2026 |
$13K |
$1.7M |
$-1.7M |
$-8.5M |
| Nov 2026 |
$23K |
$1.7M |
$-1.6M |
$-6.9M |
| Oct 2026 |
$24K |
$4.8M |
$-4.8M |
$-5.2M |