Income Breakdown
| TV Revenue | $699K |
| TV Placement Bonus | $27K |
| Matchday Revenue | $20K |
| Sponsorship | $8K |
| Merchandising | $58K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $23K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $191K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$817K |
$1.3M |
$-530K |
$-5.3M |
| Aug 2027 |
$934K |
$1.5M |
$-540K |
$-4.8M |
| Jul 2027 |
$796K |
$1.6M |
$-755K |
$-4.2M |
| Jun 2027 |
$863K |
$1.4M |
$-580K |
$-3.5M |
| May 2027 |
$865K |
$1.5M |
$-619K |
$-2.9M |
| Apr 2027 |
$929K |
$1.4M |
$-500K |
$-2.3M |
| Mar 2027 |
$910K |
$1.5M |
$-595K |
$-1.8M |
| Feb 2027 |
$1.0M |
$1.2M |
$-159K |
$-1.2M |
| Jan 2027 |
$1.5M |
$1.4M |
$137K |
$-1.0M |
| Dec 2026 |
$1.0M |
$1.4M |
$-373K |
$-1.2M |
| Nov 2026 |
$1.0M |
$1.4M |
$-372K |
$-801K |
| Oct 2026 |
$887K |
$2.3M |
$-1.4M |
$-429K |