Income Breakdown
| TV Revenue | $442K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $4K |
| Merchandising | $147K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $551K |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $16K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $210K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$593K |
$794K |
$-201K |
$-3.6M |
| Jul 2027 |
$592K |
$748K |
$-156K |
$-3.4M |
| Jun 2027 |
$676K |
$754K |
$-78K |
$-3.2M |
| May 2027 |
$590K |
$1.2M |
$-609K |
$-3.1M |
| Apr 2027 |
$587K |
$763K |
$-176K |
$-2.5M |
| Mar 2027 |
$600K |
$813K |
$-213K |
$-2.3M |
| Feb 2027 |
$628K |
$896K |
$-268K |
$-2.1M |
| Jan 2027 |
$630K |
$919K |
$-289K |
$-1.9M |
| Dec 2026 |
$609K |
$878K |
$-269K |
$-1.6M |
| Nov 2026 |
$632K |
$926K |
$-294K |
$-1.3M |
| Oct 2026 |
$720K |
$2.3M |
$-1.5M |
$-1.0M |
| Sep 2026 |
$791K |
$753K |
$37K |
$537K |