Income Breakdown
| TV Revenue | $22K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $385K |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $97K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $88K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$23K |
$584K |
$-561K |
$-6.6M |
| Aug 2027 |
$42K |
$539K |
$-497K |
$-6.0M |
| Jul 2027 |
$143K |
$474K |
$-331K |
$-5.6M |
| Jun 2027 |
$24K |
$437K |
$-413K |
$-5.2M |
| May 2027 |
$24K |
$664K |
$-641K |
$-4.8M |
| Apr 2027 |
$30K |
$638K |
$-608K |
$-4.2M |
| Mar 2027 |
$32K |
$615K |
$-583K |
$-3.6M |
| Feb 2027 |
$9K |
$616K |
$-607K |
$-3.0M |
| Jan 2027 |
$9K |
$707K |
$-699K |
$-2.4M |
| Dec 2026 |
$8K |
$708K |
$-700K |
$-1.7M |
| Nov 2026 |
$6K |
$706K |
$-700K |
$-972K |
| Oct 2026 |
$4K |
$437K |
$-432K |
$-271K |