Income Breakdown
| TV Revenue | $445K |
| TV Placement Bonus | $193K |
| Matchday Revenue | $0 |
| Sponsorship | $59K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $132K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $44K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $510K |
| Facility Maintenance | $512K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$2.5M |
$2.6M |
$-29K |
$13.9M |
| Aug 2027 |
$3.7M |
$1.8M |
$1.9M |
$14.8M |
| Jul 2027 |
$2.2M |
$2.0M |
$249K |
$12.9M |
| Jun 2027 |
$3.1M |
$1.9M |
$1.2M |
$12.7M |
| May 2027 |
$2.3M |
$2.1M |
$155K |
$11.5M |
| Apr 2027 |
$2.3M |
$2.4M |
$-109K |
$11.4M |
| Mar 2027 |
$2.4M |
$2.0M |
$427K |
$11.5M |
| Feb 2027 |
$2.5M |
$2.3M |
$195K |
$11.1M |
| Jan 2027 |
$2.4M |
$1.9M |
$482K |
$10.9M |
| Dec 2026 |
$2.3M |
$1.8M |
$479K |
$10.4M |
| Nov 2026 |
$2.3M |
$2.0M |
$349K |
$9.9M |
| Oct 2026 |
$2.2M |
$2.9M |
$-694K |
$9.5M |