Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $136K |
| Matchday Revenue | $0 |
| Sponsorship | $52K |
| Merchandising | $775K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $37K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $44K |
| Transfer Amortization | $11K |
| Debt Interest | $0 |
| Loan Fees (Out) | $150K |
| Facility Maintenance | $746K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$4.0M |
$3.6M |
$344K |
$19.2M |
| Aug 2027 |
$4.1M |
$2.1M |
$2.0M |
$22.4M |
| Jul 2027 |
$6.9M |
$3.1M |
$3.8M |
$20.9M |
| Jun 2027 |
$5.3M |
$2.5M |
$2.8M |
$17.1M |
| May 2027 |
$3.9M |
$3.6M |
$337K |
$14.3M |
| Apr 2027 |
$4.0M |
$3.2M |
$810K |
$14.0M |
| Mar 2027 |
$4.2M |
$2.8M |
$1.3M |
$13.2M |
| Feb 2027 |
$4.1M |
$3.3M |
$876K |
$11.8M |
| Jan 2027 |
$4.5M |
$2.8M |
$1.7M |
$11.0M |
| Dec 2026 |
$4.4M |
$2.9M |
$1.4M |
$9.3M |
| Nov 2026 |
$4.3M |
$3.1M |
$1.2M |
$7.9M |
| Oct 2026 |
$5.2M |
$4.7M |
$428K |
$6.7M |