Income Breakdown
| TV Revenue | $207K |
| TV Placement Bonus | $83K |
| Matchday Revenue | $0 |
| Sponsorship | $105K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $48K |
| Transfer Amortization | $31K |
| Debt Interest | $0 |
| Loan Fees (Out) | $86K |
| Facility Maintenance | $483K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$1.9M |
$2.5M |
$-611K |
$8.1M |
| Aug 2027 |
$1.9M |
$1.4M |
$494K |
$8.7M |
| Jul 2027 |
$2.1M |
$1.4M |
$704K |
$9.8M |
| Jun 2027 |
$2.3M |
$1.4M |
$829K |
$9.1M |
| May 2027 |
$2.2M |
$1.5M |
$704K |
$8.3M |
| Apr 2027 |
$2.0M |
$1.7M |
$305K |
$7.6M |
| Mar 2027 |
$2.1M |
$1.5M |
$657K |
$7.3M |
| Feb 2027 |
$2.2M |
$1.5M |
$686K |
$6.6M |
| Jan 2027 |
$2.2M |
$2.2M |
$-9K |
$5.9M |
| Dec 2026 |
$2.2M |
$1.5M |
$736K |
$5.9M |
| Nov 2026 |
$2.4M |
$1.5M |
$880K |
$5.2M |
| Oct 2026 |
$2.2M |
$2.6M |
$-439K |
$4.3M |