Income Breakdown
| TV Revenue | $16K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $900 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1K |
Expense Breakdown
| Player Wages | $903K |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $95K |
| Loan Fees (Out) | $222K |
| Facility Maintenance | $78K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$19K |
$1.3M |
$-1.3M |
$-6.7M |
| Aug 2027 |
$18K |
$618K |
$-601K |
$-5.4M |
| Jul 2027 |
$18K |
$591K |
$-573K |
$-4.8M |
| Jun 2027 |
$18K |
$530K |
$-511K |
$-4.3M |
| May 2027 |
$148K |
$588K |
$-439K |
$-3.8M |
| Apr 2027 |
$18K |
$490K |
$-472K |
$-3.3M |
| Mar 2027 |
$22K |
$577K |
$-555K |
$-2.8M |
| Feb 2027 |
$122K |
$580K |
$-459K |
$-2.3M |
| Jan 2027 |
$4K |
$619K |
$-615K |
$-1.8M |
| Dec 2026 |
$4K |
$500K |
$-497K |
$-1.2M |
| Nov 2026 |
$5K |
$505K |
$-500K |
$-723K |
| Oct 2026 |
$3K |
$1.4M |
$-1.4M |
$-223K |