Income Breakdown
| TV Revenue | $18K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1K |
Expense Breakdown
| Player Wages | $243K |
| Staff Wages | $29K |
| Transfer Amortization | $562 |
| Debt Interest | $64K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $103K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$20K |
$439K |
$-419K |
$-4.3M |
| Aug 2027 |
$24K |
$393K |
$-369K |
$-3.9M |
| Jul 2027 |
$25K |
$523K |
$-498K |
$-3.5M |
| Jun 2027 |
$18K |
$476K |
$-458K |
$-3.0M |
| May 2027 |
$16K |
$452K |
$-436K |
$-2.6M |
| Apr 2027 |
$18K |
$463K |
$-446K |
$-2.2M |
| Mar 2027 |
$5K |
$306K |
$-301K |
$-1.7M |
| Feb 2027 |
$5K |
$503K |
$-498K |
$-1.4M |
| Jan 2027 |
$5K |
$283K |
$-278K |
$-907K |
| Dec 2026 |
$144K |
$280K |
$-136K |
$-630K |
| Nov 2026 |
$5K |
$279K |
$-273K |
$-494K |
| Oct 2026 |
$6K |
$419K |
$-413K |
$-221K |