Income Breakdown
| TV Revenue | $504K |
| TV Placement Bonus | $236K |
| Matchday Revenue | $15K |
| Sponsorship | $55K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $23K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $53K |
| Transfer Amortization | $15K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $563K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$1.9M |
$2.6M |
$-716K |
$-107K |
| Aug 2027 |
$1.9M |
$2.8M |
$-925K |
$594K |
| Jul 2027 |
$1.9M |
$2.2M |
$-302K |
$1.5M |
| Jun 2027 |
$2.2M |
$2.4M |
$-199K |
$2.6M |
| May 2027 |
$1.9M |
$2.5M |
$-627K |
$2.7M |
| Apr 2027 |
$2.1M |
$2.1M |
$-2K |
$3.4M |
| Mar 2027 |
$1.8M |
$1.8M |
$-79K |
$3.4M |
| Feb 2027 |
$1.8M |
$1.6M |
$219K |
$3.5M |
| Jan 2027 |
$2.3M |
$1.5M |
$768K |
$3.2M |
| Dec 2026 |
$1.8M |
$1.5M |
$268K |
$2.5M |
| Nov 2026 |
$1.8M |
$1.5M |
$263K |
$2.2M |
| Oct 2026 |
$1.8M |
$2.6M |
$-806K |
$1.9M |