Income Breakdown
| TV Revenue | $453K |
| TV Placement Bonus | $93K |
| Matchday Revenue | $0 |
| Sponsorship | $57K |
| Merchandising | $322K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $16K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $654K |
| Staff Wages | $33K |
| Transfer Amortization | $2K |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $323K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$942K |
$1.0M |
$-76K |
$-1.2M |
| Jul 2027 |
$927K |
$993K |
$-66K |
$-1.2M |
| Jun 2027 |
$1.1M |
$972K |
$91K |
$-1.1M |
| May 2027 |
$929K |
$1.0M |
$-76K |
$-1.2M |
| Apr 2027 |
$937K |
$988K |
$-51K |
$-1.1M |
| Mar 2027 |
$953K |
$1.1M |
$-196K |
$-1.1M |
| Feb 2027 |
$953K |
$1.3M |
$-394K |
$-879K |
| Jan 2027 |
$964K |
$1.2M |
$-255K |
$-488K |
| Dec 2026 |
$958K |
$1.2M |
$-246K |
$-234K |
| Nov 2026 |
$1.0M |
$1.3M |
$-237K |
$10K |
| Oct 2026 |
$1.0M |
$2.2M |
$-1.2M |
$246K |
| Sep 2026 |
$1.0M |
$981K |
$69K |
$1.5M |