Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $861 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $225 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $13K |
Expense Breakdown
| Player Wages | $183K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $75K |
| Loan Fees (Out) | $52K |
| Facility Maintenance | $176K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$19K |
$502K |
$-483K |
$-5.1M |
| Aug 2027 |
$26K |
$473K |
$-446K |
$-4.6M |
| Jul 2027 |
$21K |
$453K |
$-433K |
$-4.2M |
| Jun 2027 |
$16K |
$469K |
$-452K |
$-3.7M |
| May 2027 |
$18K |
$475K |
$-457K |
$-3.3M |
| Apr 2027 |
$1K |
$407K |
$-405K |
$-2.8M |
| Mar 2027 |
$1K |
$389K |
$-388K |
$-2.4M |
| Feb 2027 |
$60K |
$394K |
$-333K |
$-2.0M |
| Jan 2027 |
$1K |
$441K |
$-440K |
$-1.7M |
| Dec 2026 |
$13K |
$356K |
$-344K |
$-1.3M |
| Nov 2026 |
$1K |
$349K |
$-348K |
$-923K |
| Oct 2026 |
$23K |
$482K |
$-459K |
$-575K |