Income Breakdown
| TV Revenue | $3K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2K |
| Sponsorship | $0 |
| Merchandising | $225 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $26K |
Expense Breakdown
| Player Wages | $135K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $59K |
| Loan Fees (Out) | $13K |
| Facility Maintenance | $136K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$32K |
$363K |
$-331K |
$-4.0M |
| Aug 2027 |
$37K |
$345K |
$-308K |
$-3.7M |
| Jul 2027 |
$5K |
$357K |
$-353K |
$-3.4M |
| Jun 2027 |
$5K |
$367K |
$-362K |
$-3.0M |
| May 2027 |
$2K |
$344K |
$-342K |
$-2.7M |
| Apr 2027 |
$697 |
$341K |
$-341K |
$-2.3M |
| Mar 2027 |
$689 |
$277K |
$-276K |
$-2.0M |
| Feb 2027 |
$25K |
$297K |
$-272K |
$-1.7M |
| Jan 2027 |
$2K |
$331K |
$-329K |
$-1.4M |
| Dec 2026 |
$3K |
$267K |
$-264K |
$-1.1M |
| Nov 2026 |
$681 |
$257K |
$-257K |
$-828K |
| Oct 2026 |
$4K |
$447K |
$-443K |
$-571K |