Income Breakdown
| TV Revenue | $900K |
| TV Placement Bonus | $443K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $38K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $296K |
| Staff Wages | $16K |
| Transfer Amortization | $26K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $293K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$1.4M |
$631K |
$751K |
$8.1M |
| Aug 2027 |
$1.4M |
$659K |
$743K |
$7.6M |
| Jul 2027 |
$1.5M |
$678K |
$860K |
$6.8M |
| Jun 2027 |
$1.4M |
$568K |
$821K |
$6.8M |
| May 2027 |
$1.4M |
$573K |
$873K |
$6.0M |
| Apr 2027 |
$1.4M |
$690K |
$747K |
$5.1M |
| Mar 2027 |
$1.4M |
$646K |
$735K |
$4.3M |
| Feb 2027 |
$1.3M |
$734K |
$544K |
$3.6M |
| Jan 2027 |
$1.3M |
$569K |
$713K |
$3.4M |
| Dec 2026 |
$1.2M |
$842K |
$365K |
$2.7M |
| Nov 2026 |
$1.2M |
$565K |
$608K |
$2.4M |
| Oct 2026 |
$1.2M |
$568K |
$611K |
$1.8M |