Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $180K |
| Matchday Revenue | $1K |
| Sponsorship | $46K |
| Merchandising | $643K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $45K |
| Transfer Amortization | $1K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $709K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$4.1M |
$2.0M |
$2.1M |
$6.8M |
| Aug 2027 |
$4.2M |
$1.9M |
$2.3M |
$4.7M |
| Jul 2027 |
$4.2M |
$2.3M |
$2.0M |
$2.4M |
| Jun 2027 |
$4.2M |
$2.3M |
$2.0M |
$422K |
| May 2027 |
$4.2M |
$3.4M |
$817K |
$-1.6M |
| Apr 2027 |
$4.4M |
$2.2M |
$2.2M |
$-2.4M |
| Mar 2027 |
$4.7M |
$2.6M |
$2.1M |
$-4.6M |
| Feb 2027 |
$4.8M |
$1.9M |
$3.0M |
$21.3M |
| Jan 2027 |
$6.8M |
$1.8M |
$5.0M |
$18.4M |
| Dec 2026 |
$4.8M |
$1.8M |
$3.0M |
$13.5M |
| Nov 2026 |
$4.8M |
$1.7M |
$3.0M |
$10.5M |
| Oct 2026 |
$4.7M |
$2.0M |
$2.8M |
$7.5M |