Income Breakdown
| TV Revenue | $366K |
| TV Placement Bonus | $122K |
| Matchday Revenue | $0 |
| Sponsorship | $43K |
| Merchandising | $583K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $720K |
| Staff Wages | $54K |
| Transfer Amortization | $23K |
| Debt Interest | $14K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $339K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$1.1M |
$1.2M |
$-37K |
$-3.2M |
| Jul 2027 |
$1.1M |
$1.2M |
$-19K |
$-3.2M |
| Jun 2027 |
$1.4M |
$1.1M |
$321K |
$-3.2M |
| May 2027 |
$1.1M |
$1.4M |
$-309K |
$-2.4M |
| Apr 2027 |
$1.1M |
$1.1M |
$2K |
$-2.1M |
| Mar 2027 |
$1.1M |
$1.1M |
$13K |
$-2.1M |
| Feb 2027 |
$1.2M |
$1.3M |
$-39K |
$-2.1M |
| Jan 2027 |
$1.2M |
$1.4M |
$-167K |
$-2.0M |
| Dec 2026 |
$1.2M |
$1.3M |
$-134K |
$-1.9M |
| Nov 2026 |
$1.2M |
$1.4M |
$-232K |
$-1.7M |
| Oct 2026 |
$1.1M |
$2.8M |
$-1.7M |
$-1.5M |
| Sep 2026 |
$1.1M |
$950K |
$128K |
$197K |