Income Breakdown
| TV Revenue | $644 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $45 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $114K |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $53K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $110K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$689 |
$291K |
$-291K |
$-3.6M |
| Aug 2027 |
$2K |
$284K |
$-282K |
$-3.3M |
| Jul 2027 |
$18K |
$303K |
$-285K |
$-3.0M |
| Jun 2027 |
$2K |
$308K |
$-306K |
$-2.7M |
| May 2027 |
$3K |
$294K |
$-291K |
$-2.4M |
| Apr 2027 |
$1K |
$299K |
$-298K |
$-2.1M |
| Mar 2027 |
$832 |
$259K |
$-259K |
$-1.8M |
| Feb 2027 |
$4K |
$256K |
$-252K |
$-1.6M |
| Jan 2027 |
$821 |
$307K |
$-306K |
$-1.3M |
| Dec 2026 |
$6K |
$242K |
$-237K |
$-1.0M |
| Nov 2026 |
$835 |
$238K |
$-237K |
$-785K |
| Oct 2026 |
$843 |
$398K |
$-397K |
$-548K |