Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $288 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $159K |
| Staff Wages | $23K |
| Transfer Amortization | $0 |
| Debt Interest | $32K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $95K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$4K |
$309K |
$-305K |
$-2.2M |
| Aug 2027 |
$4K |
$238K |
$-234K |
$-1.9M |
| Jul 2027 |
$6K |
$237K |
$-231K |
$-1.7M |
| Jun 2027 |
$10K |
$240K |
$-230K |
$-1.5M |
| May 2027 |
$10K |
$237K |
$-227K |
$-1.2M |
| Apr 2027 |
$10K |
$238K |
$-228K |
$-1.0M |
| Mar 2027 |
$6K |
$224K |
$-218K |
$-783K |
| Feb 2027 |
$6K |
$238K |
$-232K |
$-565K |
| Jan 2027 |
$6K |
$222K |
$-216K |
$-333K |
| Dec 2026 |
$167K |
$206K |
$-39K |
$-118K |
| Nov 2026 |
$6K |
$205K |
$-198K |
$-78K |
| Oct 2026 |
$6K |
$204K |
$-198K |
$120K |