Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $161K |
| Matchday Revenue | $5K |
| Sponsorship | $2K |
| Merchandising | $67K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $385K |
| Staff Wages | $22K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $346K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$1.9M |
$762K |
$1.1M |
$12.5M |
| Aug 2027 |
$1.6M |
$749K |
$850K |
$12.3M |
| Jul 2027 |
$2.0M |
$750K |
$1.2M |
$11.4M |
| Jun 2027 |
$1.7M |
$750K |
$904K |
$10.2M |
| May 2027 |
$1.6M |
$743K |
$858K |
$9.3M |
| Apr 2027 |
$1.6M |
$749K |
$840K |
$8.5M |
| Mar 2027 |
$1.6M |
$720K |
$864K |
$7.6M |
| Feb 2027 |
$1.8M |
$759K |
$1.0M |
$6.7M |
| Jan 2027 |
$1.6M |
$752K |
$834K |
$5.7M |
| Dec 2026 |
$1.7M |
$735K |
$1.0M |
$4.9M |
| Nov 2026 |
$1.6M |
$737K |
$837K |
$3.9M |
| Oct 2026 |
$1.7M |
$761K |
$985K |
$3.1M |