Income Breakdown
| TV Revenue | $992K |
| TV Placement Bonus | $439K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $39K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $261K |
| Staff Wages | $19K |
| Transfer Amortization | $582 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $284K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$1.5M |
$565K |
$906K |
$7.8M |
| Aug 2027 |
$1.4M |
$555K |
$889K |
$6.9M |
| Jul 2027 |
$1.6M |
$642K |
$910K |
$6.0M |
| Jun 2027 |
$1.4M |
$1.1M |
$290K |
$5.1M |
| May 2027 |
$1.4M |
$544K |
$906K |
$4.8M |
| Apr 2027 |
$1.5M |
$815K |
$645K |
$3.9M |
| Mar 2027 |
$1.5M |
$788K |
$695K |
$3.3M |
| Feb 2027 |
$1.5M |
$977K |
$489K |
$2.6M |
| Jan 2027 |
$1.5M |
$742K |
$724K |
$2.1M |
| Dec 2026 |
$1.5M |
$798K |
$722K |
$1.4M |
| Nov 2026 |
$1.4M |
$775K |
$581K |
$634K |
| Oct 2026 |
$1.4M |
$398K |
$976K |
$2.3M |