Income Breakdown
| TV Revenue | $378K |
| TV Placement Bonus | $25K |
| Matchday Revenue | $0 |
| Sponsorship | $45K |
| Merchandising | $477K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $38K |
| Transfer Amortization | $0 |
| Debt Interest | $41K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $280K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$925K |
$2.9M |
$-2.0M |
$-9.1M |
| Aug 2027 |
$1.0M |
$1.3M |
$-224K |
$-7.1M |
| Jul 2027 |
$932K |
$1.3M |
$-319K |
$-6.9M |
| Jun 2027 |
$1.1M |
$1.3M |
$-181K |
$-6.6M |
| May 2027 |
$952K |
$1.4M |
$-406K |
$-6.4M |
| Apr 2027 |
$966K |
$1.3M |
$-299K |
$-6.0M |
| Mar 2027 |
$980K |
$1.3M |
$-286K |
$-5.7M |
| Feb 2027 |
$1.0M |
$1.5M |
$-483K |
$-5.4M |
| Jan 2027 |
$992K |
$1.5M |
$-543K |
$-4.9M |
| Dec 2026 |
$1.0M |
$1.5M |
$-451K |
$-4.4M |
| Nov 2026 |
$1.0M |
$1.5M |
$-516K |
$-3.9M |
| Oct 2026 |
$1.1M |
$4.8M |
$-3.7M |
$-3.4M |