Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $449K |
| Matchday Revenue | $0 |
| Sponsorship | $27K |
| Merchandising | $584K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $20K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $42K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $606K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$3.0M |
$2.8M |
$230K |
$10.4M |
| Aug 2027 |
$3.1M |
$1.8M |
$1.2M |
$14.2M |
| Jul 2027 |
$3.6M |
$1.8M |
$1.8M |
$13.0M |
| Jun 2027 |
$4.0M |
$1.8M |
$2.1M |
$11.6M |
| May 2027 |
$3.1M |
$2.1M |
$951K |
$9.4M |
| Apr 2027 |
$3.1M |
$1.9M |
$1.3M |
$8.5M |
| Mar 2027 |
$3.1M |
$2.2M |
$873K |
$7.2M |
| Feb 2027 |
$3.2M |
$2.4M |
$772K |
$6.3M |
| Jan 2027 |
$3.2M |
$2.2M |
$924K |
$5.6M |
| Dec 2026 |
$3.1M |
$2.1M |
$949K |
$4.7M |
| Nov 2026 |
$3.2M |
$2.3M |
$861K |
$3.7M |
| Oct 2026 |
$3.6M |
$4.3M |
$-656K |
$2.9M |