Income Breakdown
| TV Revenue | $158K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $11K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $18K |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $19K |
| Transfer Amortization | $0 |
| Debt Interest | $216K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $310K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$187K |
$1.8M |
$-1.6M |
$-14.7M |
| Aug 2027 |
$40K |
$1.1M |
$-1.1M |
$-13.1M |
| Jul 2027 |
$36K |
$1.1M |
$-1.0M |
$-12.0M |
| Jun 2027 |
$289K |
$1.0M |
$-754K |
$-11.0M |
| May 2027 |
$37K |
$1.2M |
$-1.2M |
$-10.2M |
| Apr 2027 |
$38K |
$989K |
$-951K |
$-9.1M |
| Mar 2027 |
$44K |
$1.0M |
$-967K |
$-8.1M |
| Feb 2027 |
$46K |
$1.0M |
$-999K |
$-7.2M |
| Jan 2027 |
$52K |
$1.3M |
$-1.2M |
$-6.2M |
| Dec 2026 |
$47K |
$982K |
$-935K |
$-4.9M |
| Nov 2026 |
$50K |
$1.0M |
$-964K |
$-4.0M |
| Oct 2026 |
$43K |
$2.5M |
$-2.5M |
$-3.0M |