Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1K |
| Sponsorship | $46K |
| Merchandising | $640K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $27K |
| Transfer Amortization | $0 |
| Debt Interest | $1K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $736K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$4.0M |
$2.8M |
$1.2M |
$-237K |
| Aug 2027 |
$4.0M |
$1.9M |
$2.1M |
$-1.4M |
| Jul 2027 |
$4.1M |
$2.2M |
$1.8M |
$-3.5M |
| Jun 2027 |
$4.1M |
$2.4M |
$1.7M |
$-5.4M |
| May 2027 |
$4.1M |
$2.7M |
$1.4M |
$-7.0M |
| Apr 2027 |
$4.0M |
$2.4M |
$1.6M |
$-8.4M |
| Mar 2027 |
$4.2M |
$2.4M |
$1.8M |
$-10.0M |
| Feb 2027 |
$4.3M |
$1.8M |
$2.5M |
$16.5M |
| Jan 2027 |
$5.5M |
$1.8M |
$3.7M |
$14.0M |
| Dec 2026 |
$4.3M |
$1.6M |
$2.6M |
$10.3M |
| Nov 2026 |
$4.2M |
$1.6M |
$2.6M |
$7.7M |
| Oct 2026 |
$4.2M |
$3.1M |
$1.1M |
$5.1M |