Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $345K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $70K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $564K |
| Staff Wages | $19K |
| Transfer Amortization | $36K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $317K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$1.4M |
$936K |
$498K |
$4.5M |
| Aug 2027 |
$1.4M |
$823K |
$615K |
$4.0M |
| Jul 2027 |
$1.7M |
$954K |
$784K |
$3.3M |
| Jun 2027 |
$1.4M |
$1.0M |
$389K |
$3.4M |
| May 2027 |
$1.5M |
$1.6M |
$-147K |
$3.0M |
| Apr 2027 |
$1.5M |
$1.0M |
$429K |
$3.1M |
| Mar 2027 |
$1.5M |
$1.1M |
$440K |
$2.7M |
| Feb 2027 |
$1.5M |
$1.2M |
$346K |
$2.2M |
| Jan 2027 |
$1.6M |
$1.0M |
$520K |
$2.7M |
| Dec 2026 |
$1.7M |
$1.1M |
$565K |
$2.2M |
| Nov 2026 |
$1.4M |
$1.1M |
$293K |
$1.6M |
| Oct 2026 |
$1.4M |
$1.3M |
$144K |
$1.4M |