Income Breakdown
| TV Revenue | $38K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $38K |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10K |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $50K |
| Transfer Amortization | $17K |
| Debt Interest | $0 |
| Loan Fees (Out) | $36K |
| Facility Maintenance | $197K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$89K |
$4.1M |
$-4.0M |
$31.9M |
| Aug 2027 |
$80K |
$1.6M |
$-1.5M |
$37.4M |
| Jul 2027 |
$110K |
$1.1M |
$-1.0M |
$41.3M |
| Jun 2027 |
$780K |
$1.4M |
$-607K |
$42.6M |
| May 2027 |
$80K |
$2.9M |
$-2.8M |
$43.2M |
| Apr 2027 |
$83K |
$1.4M |
$-1.3M |
$46.0M |
| Mar 2027 |
$124K |
$1.5M |
$-1.3M |
$47.3M |
| Feb 2027 |
$200K |
$2.0M |
$-1.8M |
$48.7M |
| Jan 2027 |
$426K |
$1.8M |
$-1.4M |
$50.5M |
| Dec 2026 |
$169K |
$1.6M |
$-1.4M |
$51.8M |
| Nov 2026 |
$191K |
$1.6M |
$-1.4M |
$53.2M |
| Oct 2026 |
$165K |
$5.6M |
$-5.5M |
$54.6M |