Income Breakdown
| TV Revenue | $2.8M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $47K |
| Sponsorship | $40K |
| Merchandising | $397K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $29K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $851K |
| Staff Wages | $29K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $150K |
| Facility Maintenance | $798K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$4.8M |
$1.8M |
$2.9M |
$13.9M |
| Aug 2027 |
$5.0M |
$1.7M |
$3.3M |
$10.9M |
| Jul 2027 |
$6.5M |
$1.7M |
$4.8M |
$7.6M |
| Jun 2027 |
$4.9M |
$1.6M |
$3.3M |
$2.8M |
| May 2027 |
$4.7M |
$1.8M |
$2.9M |
$-443K |
| Apr 2027 |
$4.8M |
$1.5M |
$3.3M |
$-3.3M |
| Mar 2027 |
$4.7M |
$1.5M |
$3.2M |
$-6.6M |
| Feb 2027 |
$4.3M |
$1.4M |
$2.8M |
$-9.8M |
| Jan 2027 |
$5.8M |
$1.4M |
$4.5M |
$17.4M |
| Dec 2026 |
$4.7M |
$1.3M |
$3.5M |
$12.9M |
| Nov 2026 |
$4.7M |
$1.3M |
$3.4M |
$9.5M |
| Oct 2026 |
$4.8M |
$2.7M |
$2.0M |
$6.0M |