Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $4K |
| Merchandising | $147K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $493K |
| Staff Wages | $22K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $27K |
| Facility Maintenance | $437K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$2.7M |
$979K |
$1.8M |
$23.8M |
| Aug 2027 |
$2.7M |
$820K |
$1.9M |
$22.2M |
| Jul 2027 |
$2.7M |
$825K |
$1.9M |
$20.3M |
| Jun 2027 |
$2.6M |
$829K |
$1.8M |
$18.4M |
| May 2027 |
$2.7M |
$1.0M |
$1.6M |
$16.6M |
| Apr 2027 |
$2.7M |
$838K |
$1.9M |
$15.0M |
| Mar 2027 |
$2.8M |
$948K |
$1.8M |
$13.1M |
| Feb 2027 |
$2.7M |
$969K |
$1.7M |
$11.2M |
| Jan 2027 |
$2.8M |
$1.2M |
$1.6M |
$9.5M |
| Dec 2026 |
$2.7M |
$920K |
$1.8M |
$7.9M |
| Nov 2026 |
$3.2M |
$1.0M |
$2.2M |
$6.1M |
| Oct 2026 |
$2.8M |
$1.4M |
$1.4M |
$3.9M |