Income Breakdown
| TV Revenue | $42K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $38K |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $43K |
| Transfer Amortization | $66K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $178K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$86K |
$5.0M |
$-4.9M |
$3.6M |
| Aug 2027 |
$114K |
$2.0M |
$-1.9M |
$8.5M |
| Jul 2027 |
$108K |
$2.2M |
$-2.1M |
$10.5M |
| Jun 2027 |
$1.5M |
$2.6M |
$-1.1M |
$12.6M |
| May 2027 |
$84K |
$6.1M |
$-6.0M |
$13.6M |
| Apr 2027 |
$99K |
$2.6M |
$-2.5M |
$19.5M |
| Mar 2027 |
$208K |
$2.8M |
$-2.6M |
$22.0M |
| Feb 2027 |
$404K |
$3.8M |
$-3.4M |
$24.6M |
| Jan 2027 |
$251K |
$3.1M |
$-2.8M |
$27.9M |
| Dec 2026 |
$112K |
$3.1M |
$-3.0M |
$30.7M |
| Nov 2026 |
$145K |
$3.3M |
$-3.2M |
$33.6M |
| Oct 2026 |
$97K |
$6.3M |
$-6.2M |
$36.7M |