Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $430 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $225 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
Expense Breakdown
| Player Wages | $114K |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $62K |
| Loan Fees (Out) | $11K |
| Facility Maintenance | $176K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$8K |
$376K |
$-367K |
$-4.2M |
| Aug 2027 |
$19K |
$375K |
$-356K |
$-3.8M |
| Jul 2027 |
$18K |
$400K |
$-383K |
$-3.5M |
| Jun 2027 |
$13K |
$386K |
$-373K |
$-3.1M |
| May 2027 |
$15K |
$406K |
$-391K |
$-2.7M |
| Apr 2027 |
$7K |
$369K |
$-362K |
$-2.3M |
| Mar 2027 |
$41K |
$307K |
$-266K |
$-2.0M |
| Feb 2027 |
$30K |
$316K |
$-286K |
$-1.7M |
| Jan 2027 |
$1K |
$356K |
$-355K |
$-1.4M |
| Dec 2026 |
$9K |
$284K |
$-275K |
$-1.0M |
| Nov 2026 |
$999 |
$278K |
$-277K |
$-773K |
| Oct 2026 |
$39K |
$462K |
$-423K |
$-496K |