Income Breakdown
| TV Revenue | $62K |
| TV Placement Bonus | $12K |
| Matchday Revenue | $31K |
| Sponsorship | $0 |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $19K |
| Transfer Amortization | $0 |
| Debt Interest | $358K |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $138K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$122K |
$2.2M |
$-2.0M |
$-24.5M |
| Aug 2027 |
$95K |
$2.3M |
$-2.2M |
$-22.4M |
| Jul 2027 |
$128K |
$2.1M |
$-1.9M |
$-20.2M |
| Jun 2027 |
$93K |
$2.0M |
$-1.9M |
$-18.3M |
| May 2027 |
$20K |
$2.0M |
$-2.0M |
$-16.4M |
| Apr 2027 |
$20K |
$1.8M |
$-1.8M |
$-14.4M |
| Mar 2027 |
$12K |
$1.8M |
$-1.8M |
$-12.6M |
| Feb 2027 |
$15K |
$1.5M |
$-1.5M |
$-10.8M |
| Jan 2027 |
$1.2M |
$2.2M |
$-1.0M |
$-9.3M |
| Dec 2026 |
$15K |
$1.5M |
$-1.5M |
$-8.3M |
| Nov 2026 |
$24K |
$1.6M |
$-1.6M |
$-6.8M |
| Oct 2026 |
$25K |
$4.9M |
$-4.9M |
$-5.2M |