Income Breakdown
| TV Revenue | $253K |
| TV Placement Bonus | $128K |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $129K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $703K |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $110K |
| Facility Maintenance | $217K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$5.8M |
$1.0M |
$4.7M |
$19.5M |
| Jul 2027 |
$1.1M |
$922K |
$147K |
$15.0M |
| Jun 2027 |
$611K |
$913K |
$-302K |
$14.8M |
| May 2027 |
$539K |
$2.0M |
$-1.4M |
$15.1M |
| Apr 2027 |
$548K |
$1.4M |
$-862K |
$16.6M |
| Mar 2027 |
$565K |
$1.3M |
$-698K |
$17.4M |
| Feb 2027 |
$993K |
$1.5M |
$-525K |
$18.1M |
| Jan 2027 |
$635K |
$1.3M |
$-696K |
$18.6M |
| Dec 2026 |
$709K |
$1.3M |
$-593K |
$19.3M |
| Nov 2026 |
$498K |
$1.4M |
$-872K |
$19.9M |
| Oct 2026 |
$592K |
$2.5M |
$-1.9M |
$20.8M |
| Sep 2026 |
$806K |
$1.1M |
$-271K |
$22.7M |