Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $286K |
| Matchday Revenue | $20K |
| Sponsorship | $2K |
| Merchandising | $104K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $850K |
| Staff Wages | $26K |
| Transfer Amortization | $312 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $364K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$1.8M |
$1.2M |
$547K |
$2.3M |
| Aug 2027 |
$2.0M |
$942K |
$1.0M |
$1.7M |
| Jul 2027 |
$1.8M |
$893K |
$921K |
$684K |
| Jun 2027 |
$1.8M |
$894K |
$922K |
$-238K |
| May 2027 |
$2.0M |
$1.2M |
$875K |
$-1.2M |
| Apr 2027 |
$1.9M |
$843K |
$1.1M |
$-2.0M |
| Mar 2027 |
$1.9M |
$743K |
$1.2M |
$8.4M |
| Feb 2027 |
$1.9M |
$730K |
$1.2M |
$7.2M |
| Jan 2027 |
$1.9M |
$697K |
$1.2M |
$6.0M |
| Dec 2026 |
$2.2M |
$728K |
$1.5M |
$4.7M |
| Nov 2026 |
$1.9M |
$720K |
$1.1M |
$3.3M |
| Oct 2026 |
$1.8M |
$1.4M |
$401K |
$2.1M |