Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $625K |
| Matchday Revenue | $55K |
| Sponsorship | $20K |
| Merchandising | $329K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $48K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $550K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$2.4M |
$1.7M |
$689K |
$14.7M |
| Aug 2027 |
$2.7M |
$1.5M |
$1.1M |
$14.0M |
| Jul 2027 |
$3.0M |
$1.5M |
$1.5M |
$13.0M |
| Jun 2027 |
$2.5M |
$1.5M |
$946K |
$11.5M |
| May 2027 |
$2.5M |
$1.6M |
$938K |
$10.5M |
| Apr 2027 |
$2.0M |
$1.5M |
$449K |
$9.6M |
| Mar 2027 |
$2.0M |
$1.3M |
$791K |
$9.2M |
| Feb 2027 |
$2.1M |
$1.2M |
$836K |
$8.4M |
| Jan 2027 |
$2.1M |
$1.2M |
$909K |
$7.5M |
| Dec 2026 |
$2.3M |
$1.2M |
$1.1M |
$6.6M |
| Nov 2026 |
$2.1M |
$1.2M |
$936K |
$5.5M |
| Oct 2026 |
$2.2M |
$2.2M |
$-67K |
$4.5M |