Income Breakdown
| TV Revenue | $16K |
| 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 | $1.7M |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $274K |
| Loan Fees (Out) | $20K |
| Facility Maintenance | $178K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$17K |
$2.2M |
$-2.2M |
$-18.5M |
| Aug 2027 |
$21K |
$1.4M |
$-1.4M |
$-16.4M |
| Jul 2027 |
$22K |
$1.5M |
$-1.5M |
$-15.0M |
| Jun 2027 |
$19K |
$1.6M |
$-1.6M |
$-13.5M |
| May 2027 |
$22K |
$2.2M |
$-2.2M |
$-11.9M |
| Apr 2027 |
$27K |
$1.6M |
$-1.5M |
$-9.7M |
| Mar 2027 |
$27K |
$1.2M |
$-1.1M |
$-8.2M |
| Feb 2027 |
$27K |
$1.1M |
$-1.1M |
$-7.0M |
| Jan 2027 |
$27K |
$1.4M |
$-1.4M |
$-5.9M |
| Dec 2026 |
$457K |
$1.1M |
$-673K |
$-4.6M |
| Nov 2026 |
$27K |
$1.1M |
$-1.1M |
$-3.9M |
| Oct 2026 |
$29K |
$2.7M |
$-2.7M |
$-2.8M |