Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $523K |
| Matchday Revenue | $243K |
| Sponsorship | $32K |
| Merchandising | $393K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $31K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $40K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $50K |
| Facility Maintenance | $612K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$4.2M |
$1.8M |
$2.4M |
$16.3M |
| Aug 2027 |
$3.3M |
$1.6M |
$1.7M |
$14.3M |
| Jul 2027 |
$3.1M |
$1.5M |
$1.6M |
$12.7M |
| Jun 2027 |
$3.0M |
$1.6M |
$1.5M |
$11.1M |
| May 2027 |
$2.9M |
$2.0M |
$962K |
$9.6M |
| Apr 2027 |
$3.0M |
$1.4M |
$1.6M |
$8.7M |
| Mar 2027 |
$3.7M |
$1.2M |
$2.5M |
$25.3M |
| Feb 2027 |
$3.4M |
$1.2M |
$2.2M |
$22.8M |
| Jan 2027 |
$3.4M |
$1.1M |
$2.3M |
$20.7M |
| Dec 2026 |
$4.5M |
$1.1M |
$3.4M |
$18.4M |
| Nov 2026 |
$3.4M |
$1.2M |
$2.2M |
$15.0M |
| Oct 2026 |
$3.1M |
$1.4M |
$1.7M |
$12.8M |