Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $414 |
| Matchday Revenue | $2K |
| Sponsorship | $0 |
| Merchandising | $225 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
Expense Breakdown
| Player Wages | $148K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $55K |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $136K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$15K |
$363K |
$-349K |
$-3.8M |
| Aug 2027 |
$14K |
$344K |
$-330K |
$-3.4M |
| Jul 2027 |
$21K |
$359K |
$-338K |
$-3.1M |
| Jun 2027 |
$8K |
$325K |
$-318K |
$-2.7M |
| May 2027 |
$7K |
$322K |
$-314K |
$-2.4M |
| Apr 2027 |
$5K |
$314K |
$-310K |
$-2.1M |
| Mar 2027 |
$21K |
$330K |
$-309K |
$-1.8M |
| Feb 2027 |
$11K |
$282K |
$-271K |
$-1.5M |
| Jan 2027 |
$976 |
$311K |
$-310K |
$-1.2M |
| Dec 2026 |
$11K |
$236K |
$-225K |
$-913K |
| Nov 2026 |
$993 |
$231K |
$-230K |
$-687K |
| Oct 2026 |
$27K |
$358K |
$-331K |
$-458K |