Income Breakdown
| TV Revenue | $472K |
| TV Placement Bonus | $104K |
| Matchday Revenue | $2K |
| Sponsorship | $61K |
| Merchandising | $611K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $44K |
| Transfer Amortization | $42K |
| Debt Interest | $9K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $353K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$1.2M |
$1.8M |
$-593K |
$-2.3M |
| Aug 2027 |
$1.3M |
$1.4M |
$-87K |
$-1.8M |
| Jul 2027 |
$1.3M |
$1.6M |
$-277K |
$-1.7M |
| Jun 2027 |
$1.6M |
$1.1M |
$501K |
$-1.5M |
| May 2027 |
$1.3M |
$1.7M |
$-398K |
$-3K |
| Apr 2027 |
$1.3M |
$1.0M |
$315K |
$395K |
| Mar 2027 |
$1.3M |
$971K |
$363K |
$81K |
| Feb 2027 |
$1.4M |
$1.9M |
$-471K |
$-282K |
| Jan 2027 |
$1.4M |
$1.4M |
$-18K |
$189K |
| Dec 2026 |
$1.5M |
$1.3M |
$204K |
$207K |
| Nov 2026 |
$1.5M |
$1.5M |
$45K |
$2K |
| Oct 2026 |
$1.6M |
$1.9M |
$-369K |
$-43K |