Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $3K |
| Merchandising | $703 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $54K |
Expense Breakdown
| Player Wages | $519K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $81K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$62K |
$620K |
$-558K |
$20.3M |
| Aug 2027 |
$7K |
$517K |
$-509K |
$21.6M |
| Jul 2027 |
$7K |
$382K |
$-374K |
$23.0M |
| Jun 2027 |
$29K |
$482K |
$-453K |
$23.4M |
| May 2027 |
$10K |
$914K |
$-904K |
$23.8M |
| Apr 2027 |
$43K |
$591K |
$-548K |
$24.7M |
| Mar 2027 |
$131K |
$516K |
$-385K |
$25.3M |
| Feb 2027 |
$121K |
$764K |
$-643K |
$25.7M |
| Jan 2027 |
$211K |
$486K |
$-275K |
$26.3M |
| Dec 2026 |
$78K |
$502K |
$-424K |
$26.6M |
| Nov 2026 |
$94K |
$523K |
$-429K |
$27.0M |
| Oct 2026 |
$92K |
$1.0M |
$-910K |
$27.4M |