Income Breakdown
| TV Revenue | $621 |
| 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 | $7K |
| Staff Wages | $15K |
| Transfer Amortization | $1K |
| Debt Interest | $4K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $25K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$666 |
$52K |
$-51K |
$-283K |
| Aug 2027 |
$662 |
$51K |
$-51K |
$-232K |
| Jul 2027 |
$2K |
$52K |
$-50K |
$-183K |
| Jun 2027 |
$662 |
$51K |
$-50K |
$-134K |
| May 2027 |
$669 |
$51K |
$-50K |
$-85K |
| Apr 2027 |
$2K |
$60K |
$-58K |
$-36K |
| Mar 2027 |
$2K |
$59K |
$-57K |
$20K |
| Feb 2027 |
$2K |
$59K |
$-57K |
$76K |
| Jan 2027 |
$3K |
$59K |
$-56K |
$132K |
| Dec 2026 |
$2K |
$59K |
$-57K |
$188K |
| Nov 2026 |
$3K |
$59K |
$-57K |
$244K |
| Oct 2026 |
$1K |
$50K |
$-49K |
$299K |