Income Breakdown
| TV Revenue | $79K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $5K |
| Sponsorship | $1K |
| Merchandising | $42K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $3.1M |
Expense Breakdown
| Player Wages | $6.0M |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $18K |
| Loan Fees (Out) | $13K |
| Facility Maintenance | $74K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$164K |
$6.1M |
$-6.0M |
$-2.8M |
| Jul 2027 |
$138K |
$5.6M |
$-5.5M |
$-23.4M |
| Jun 2027 |
$129K |
$5.6M |
$-5.5M |
$-20.6M |
| May 2027 |
$130K |
$5.6M |
$-5.5M |
$-17.5M |
| Apr 2027 |
$130K |
$5.6M |
$-5.5M |
$-14.1M |
| Mar 2027 |
$129K |
$5.6M |
$-5.5M |
$-10.1M |
| Feb 2027 |
$133K |
$5.7M |
$-5.5M |
$-5.6M |
| Jan 2027 |
$187K |
$357K |
$-170K |
$-491K |
| Dec 2026 |
$143K |
$357K |
$-213K |
$-321K |
| Nov 2026 |
$148K |
$357K |
$-209K |
$-107K |
| Oct 2026 |
$156K |
$363K |
$-207K |
$102K |
| Sep 2026 |
$140K |
$151K |
$-11K |
$309K |