Income Breakdown
| TV Revenue | $82K |
| TV Placement Bonus | $31K |
| Matchday Revenue | $17K |
| Sponsorship | $8K |
| Merchandising | $358K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $63K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $9K |
| Facility Maintenance | $163K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$1.2M |
$1.3M |
$-115K |
$-662K |
| Jul 2027 |
$511K |
$1.0M |
$-534K |
$-534K |
| Jun 2027 |
$487K |
$841K |
$-354K |
$132 |
| May 2027 |
$498K |
$886K |
$-389K |
$354K |
| Apr 2027 |
$494K |
$722K |
$-227K |
$743K |
| Mar 2027 |
$493K |
$722K |
$-229K |
$970K |
| Feb 2027 |
$507K |
$921K |
$-414K |
$1.2M |
| Jan 2027 |
$2.4M |
$843K |
$1.5M |
$1.6M |
| Dec 2026 |
$529K |
$735K |
$-206K |
$85K |
| Nov 2026 |
$537K |
$730K |
$-193K |
$292K |
| Oct 2026 |
$541K |
$733K |
$-192K |
$485K |
| Sep 2026 |
$699K |
$328K |
$371K |
$676K |