Income Breakdown
| TV Revenue | $3K |
| TV Placement Bonus | $693 |
| Matchday Revenue | $7K |
| Sponsorship | $0 |
| Merchandising | $686 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $13K |
Expense Breakdown
| Player Wages | $467K |
| Staff Wages | $18K |
| Transfer Amortization | $1K |
| Debt Interest | $99K |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $87K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$26K |
$678K |
$-653K |
$-6.8M |
| Aug 2027 |
$3K |
$588K |
$-585K |
$-6.1M |
| Jul 2027 |
$11K |
$656K |
$-646K |
$-5.5M |
| Jun 2027 |
$3K |
$515K |
$-511K |
$-4.9M |
| May 2027 |
$3K |
$869K |
$-866K |
$-4.4M |
| Apr 2027 |
$3K |
$490K |
$-487K |
$-3.5M |
| Mar 2027 |
$84K |
$466K |
$-381K |
$-3.0M |
| Feb 2027 |
$3K |
$425K |
$-422K |
$-2.7M |
| Jan 2027 |
$3K |
$528K |
$-525K |
$-2.2M |
| Dec 2026 |
$10K |
$420K |
$-410K |
$-1.7M |
| Nov 2026 |
$16K |
$529K |
$-513K |
$-1.3M |
| Oct 2026 |
$30K |
$903K |
$-873K |
$-787K |