Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $413 |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $703 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $126K |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $19K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $62K |
| Facility Maintenance | $111K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$134K |
$2.0M |
$-1.8M |
$19.6M |
| Aug 2027 |
$201K |
$956K |
$-755K |
$22.3M |
| Jul 2027 |
$97K |
$1.2M |
$-1.1M |
$24.8M |
| Jun 2027 |
$106K |
$878K |
$-773K |
$25.9M |
| May 2027 |
$8K |
$1.3M |
$-1.2M |
$26.7M |
| Apr 2027 |
$18K |
$926K |
$-908K |
$27.9M |
| Mar 2027 |
$245K |
$1.2M |
$-958K |
$28.9M |
| Feb 2027 |
$315K |
$1.4M |
$-1.1M |
$29.8M |
| Jan 2027 |
$166K |
$1.4M |
$-1.2M |
$30.9M |
| Dec 2026 |
$12K |
$1.2M |
$-1.2M |
$32.1M |
| Nov 2026 |
$15K |
$1.2M |
$-1.2M |
$33.2M |
| Oct 2026 |
$243K |
$2.0M |
$-1.8M |
$34.4M |