Income Breakdown
| TV Revenue | $910K |
| TV Placement Bonus | $97K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $33K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $254K |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $278K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$1.1M |
$546K |
$508K |
$7.6M |
| Aug 2027 |
$1.1M |
$526K |
$564K |
$7.1M |
| Jul 2027 |
$1.1M |
$527K |
$539K |
$6.5M |
| Jun 2027 |
$1.1M |
$519K |
$547K |
$6.0M |
| May 2027 |
$1.1M |
$526K |
$603K |
$5.5M |
| Apr 2027 |
$1.1M |
$530K |
$539K |
$4.9M |
| Mar 2027 |
$1.1M |
$555K |
$511K |
$4.3M |
| Feb 2027 |
$1.1M |
$586K |
$492K |
$3.8M |
| Jan 2027 |
$1.1M |
$556K |
$546K |
$3.3M |
| Dec 2026 |
$1.1M |
$553K |
$547K |
$2.8M |
| Nov 2026 |
$1.1M |
$531K |
$568K |
$2.2M |
| Oct 2026 |
$1.1M |
$523K |
$573K |
$1.7M |