Income Breakdown
| TV Revenue | $991K |
| TV Placement Bonus | $546K |
| Matchday Revenue | $325 |
| Sponsorship | $15K |
| Merchandising | $122K |
| Domestic Cup Prize | $0 |
| Continental Prize | $2.9M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $473K |
| Staff Wages | $43K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $314K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$4.6M |
$832K |
$3.8M |
$10.4M |
| Aug 2027 |
$1.7M |
$817K |
$868K |
$6.7M |
| Jul 2027 |
$2.2M |
$905K |
$1.3M |
$5.8M |
| Jun 2027 |
$1.7M |
$958K |
$702K |
$4.6M |
| May 2027 |
$1.5M |
$1.2M |
$332K |
$3.9M |
| Apr 2027 |
$1.2M |
$804K |
$367K |
$3.5M |
| Mar 2027 |
$1.1M |
$721K |
$419K |
$4.2M |
| Feb 2027 |
$1.2M |
$676K |
$496K |
$3.8M |
| Jan 2027 |
$1.1M |
$667K |
$469K |
$3.4M |
| Dec 2026 |
$1.2M |
$701K |
$455K |
$2.9M |
| Nov 2026 |
$1.1M |
$704K |
$427K |
$2.4M |
| Oct 2026 |
$1.2M |
$715K |
$437K |
$2.0M |