Income Breakdown
| TV Revenue | $680K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $22K |
| Sponsorship | $8K |
| Merchandising | $53K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $45K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $184K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$762K |
$1.7M |
$-952K |
$-10.1M |
| Aug 2027 |
$1.4M |
$1.7M |
$-386K |
$-9.1M |
| Jul 2027 |
$2.4M |
$1.8M |
$623K |
$-8.8M |
| Jun 2027 |
$770K |
$1.9M |
$-1.1M |
$-9.4M |
| May 2027 |
$774K |
$1.8M |
$-1.1M |
$-8.3M |
| Apr 2027 |
$860K |
$1.8M |
$-981K |
$-7.2M |
| Mar 2027 |
$864K |
$1.8M |
$-927K |
$-6.3M |
| Feb 2027 |
$819K |
$2.6M |
$-1.8M |
$-5.3M |
| Jan 2027 |
$1.1M |
$1.5M |
$-439K |
$-3.5M |
| Dec 2026 |
$815K |
$1.5M |
$-687K |
$-3.1M |
| Nov 2026 |
$836K |
$1.5M |
$-659K |
$-2.4M |
| Oct 2026 |
$782K |
$2.4M |
$-1.6M |
$-1.8M |