Income Breakdown
| TV Revenue | $977K |
| TV Placement Bonus | $69K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $53K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $220K |
| Staff Wages | $20K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $237K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$1.1M |
$481K |
$619K |
$6.8M |
| Aug 2027 |
$1.0M |
$461K |
$570K |
$6.2M |
| Jul 2027 |
$1.1M |
$591K |
$512K |
$5.6M |
| Jun 2027 |
$1.1M |
$616K |
$466K |
$5.1M |
| May 2027 |
$1.1M |
$603K |
$494K |
$4.6M |
| Apr 2027 |
$1.5M |
$586K |
$926K |
$4.1M |
| Mar 2027 |
$1.4M |
$462K |
$952K |
$7.2M |
| Feb 2027 |
$1.4M |
$573K |
$840K |
$6.2M |
| Jan 2027 |
$1.5M |
$421K |
$1.0M |
$5.6M |
| Dec 2026 |
$1.6M |
$453K |
$1.1M |
$4.6M |
| Nov 2026 |
$1.5M |
$454K |
$1.0M |
$3.4M |
| Oct 2026 |
$1.4M |
$534K |
$912K |
$2.4M |