Income Breakdown
| TV Revenue | $255K |
| TV Placement Bonus | $71K |
| Matchday Revenue | $0 |
| Sponsorship | $103K |
| Merchandising | $2.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $120K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $43K |
| Transfer Amortization | $201K |
| Debt Interest | $11K |
| Loan Fees (Out) | $16K |
| Facility Maintenance | $661K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$4.8M |
$3.7M |
$1.1M |
$-901K |
| Aug 2027 |
$3.3M |
$3.5M |
$-155K |
$-2.2M |
| Jul 2027 |
$3.5M |
$2.5M |
$944K |
$-1.2M |
| Jun 2027 |
$3.8M |
$2.3M |
$1.4M |
$5.6M |
| May 2027 |
$3.7M |
$3.2M |
$485K |
$4.2M |
| Apr 2027 |
$3.7M |
$3.0M |
$679K |
$3.7M |
| Mar 2027 |
$3.7M |
$3.8M |
$-69K |
$3.0M |
| Feb 2027 |
$3.8M |
$3.3M |
$509K |
$3.0M |
| Jan 2027 |
$3.7M |
$3.1M |
$579K |
$2.5M |
| Dec 2026 |
$3.6M |
$2.8M |
$776K |
$1.9M |
| Nov 2026 |
$3.6M |
$3.0M |
$619K |
$1.1M |
| Oct 2026 |
$3.5M |
$4.4M |
$-938K |
$453K |