Income Breakdown
| TV Revenue | $363K |
| TV Placement Bonus | $60K |
| Matchday Revenue | $4K |
| Sponsorship | $3K |
| Merchandising | $302K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $69K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $23K |
| Transfer Amortization | $2K |
| Debt Interest | $23K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $201K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$802K |
$1.9M |
$-1.1M |
$-5.7M |
| Jul 2027 |
$783K |
$1.5M |
$-688K |
$-4.6M |
| Jun 2027 |
$803K |
$1.4M |
$-608K |
$-3.9M |
| May 2027 |
$806K |
$1.9M |
$-1.1M |
$-3.3M |
| Apr 2027 |
$833K |
$1.3M |
$-509K |
$-2.2M |
| Mar 2027 |
$779K |
$1.4M |
$-588K |
$-1.7M |
| Feb 2027 |
$940K |
$1.0M |
$-82K |
$1.0M |
| Jan 2027 |
$1.3M |
$938K |
$382K |
$1.1M |
| Dec 2026 |
$926K |
$827K |
$99K |
$807K |
| Nov 2026 |
$939K |
$750K |
$189K |
$708K |
| Oct 2026 |
$915K |
$847K |
$68K |
$519K |
| Sep 2026 |
$807K |
$712K |
$95K |
$451K |