Income Breakdown
| TV Revenue | $670 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $464 |
| Sponsorship | $0 |
| Merchandising | $45 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $91K |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $40K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $80K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$1K |
$225K |
$-223K |
$-2.7M |
| Aug 2027 |
$8K |
$231K |
$-223K |
$-2.5M |
| Jul 2027 |
$60K |
$250K |
$-189K |
$-2.3M |
| Jun 2027 |
$2K |
$238K |
$-237K |
$-2.1M |
| May 2027 |
$2K |
$254K |
$-252K |
$-1.9M |
| Apr 2027 |
$697 |
$230K |
$-230K |
$-1.6M |
| Mar 2027 |
$689 |
$199K |
$-198K |
$-1.4M |
| Feb 2027 |
$685 |
$190K |
$-189K |
$-1.2M |
| Jan 2027 |
$696 |
$236K |
$-235K |
$-986K |
| Dec 2026 |
$3K |
$188K |
$-185K |
$-751K |
| Nov 2026 |
$681 |
$197K |
$-196K |
$-566K |
| Oct 2026 |
$670 |
$278K |
$-277K |
$-370K |