Income Breakdown
| TV Revenue | $282K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $14K |
| Sponsorship | $0 |
| Merchandising | $8K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $38K |
| Transfer Amortization | $5K |
| Debt Interest | $184K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $331K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$303K |
$3.0M |
$-2.7M |
$-19.3M |
| Aug 2027 |
$286K |
$2.5M |
$-2.2M |
$-16.6M |
| Jul 2027 |
$284K |
$2.3M |
$-2.0M |
$-14.4M |
| Jun 2027 |
$1.6M |
$2.3M |
$-700K |
$-12.4M |
| May 2027 |
$278K |
$2.7M |
$-2.4M |
$-11.7M |
| Apr 2027 |
$281K |
$2.2M |
$-1.9M |
$-9.3M |
| Mar 2027 |
$283K |
$2.1M |
$-1.8M |
$-7.4M |
| Feb 2027 |
$1.1M |
$1.9M |
$-851K |
$-5.6M |
| Jan 2027 |
$300K |
$2.1M |
$-1.8M |
$-4.7M |
| Dec 2026 |
$343K |
$2.1M |
$-1.7M |
$-2.9M |
| Nov 2026 |
$348K |
$2.2M |
$-1.8M |
$-1.1M |
| Oct 2026 |
$85K |
$2.6M |
$-2.6M |
$665K |