Income Breakdown
| TV Revenue | $588K |
| TV Placement Bonus | $364K |
| Matchday Revenue | $1K |
| Sponsorship | $7K |
| Merchandising | $357K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $12K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $290K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$1.3M |
$1.6M |
$-307K |
$-3.1M |
| Jul 2027 |
$1.3M |
$1.5M |
$-170K |
$-2.8M |
| Jun 2027 |
$1.3M |
$1.6M |
$-342K |
$-2.6M |
| May 2027 |
$1.3M |
$1.6M |
$-302K |
$-2.3M |
| Apr 2027 |
$1.0M |
$1.5M |
$-488K |
$-2.0M |
| Mar 2027 |
$1.1M |
$1.4M |
$-319K |
$-1.5M |
| Feb 2027 |
$1.1M |
$1.2M |
$-79K |
$-1.2M |
| Jan 2027 |
$1.5M |
$1.5M |
$73K |
$-1.1M |
| Dec 2026 |
$1.1M |
$1.2M |
$-48K |
$-1.2M |
| Nov 2026 |
$1.1M |
$1.2M |
$-40K |
$-1.1M |
| Oct 2026 |
$1.1M |
$2.8M |
$-1.7M |
$-1.1M |
| Sep 2026 |
$1.3M |
$1.1M |
$191K |
$572K |