Income Breakdown
| TV Revenue | $964K |
| TV Placement Bonus | $143K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $31K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $315K |
| Staff Wages | $13K |
| Transfer Amortization | $11K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $279K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$1.1M |
$617K |
$522K |
$7.6M |
| Aug 2027 |
$1.1M |
$566K |
$580K |
$7.1M |
| Jul 2027 |
$1.2M |
$649K |
$528K |
$6.5M |
| Jun 2027 |
$1.2M |
$488K |
$666K |
$6.5M |
| May 2027 |
$1.2M |
$569K |
$663K |
$5.8M |
| Apr 2027 |
$1.1M |
$596K |
$534K |
$5.2M |
| Mar 2027 |
$1.2M |
$663K |
$510K |
$4.6M |
| Feb 2027 |
$1.1M |
$604K |
$483K |
$4.1M |
| Jan 2027 |
$1.2M |
$659K |
$495K |
$3.6M |
| Dec 2026 |
$1.3M |
$695K |
$589K |
$3.1M |
| Nov 2026 |
$1.2M |
$594K |
$646K |
$2.5M |
| Oct 2026 |
$1.3M |
$537K |
$723K |
$1.9M |