Income Breakdown
| TV Revenue | $443K |
| TV Placement Bonus | $238K |
| Matchday Revenue | $0 |
| Sponsorship | $4K |
| Merchandising | $283K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $689K |
| Staff Wages | $26K |
| Transfer Amortization | $1K |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $302K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$2.6M |
$1.0M |
$1.5M |
$-712K |
| Jul 2027 |
$957K |
$926K |
$30K |
$-2.3M |
| Jun 2027 |
$1.6M |
$895K |
$663K |
$-2.3M |
| May 2027 |
$949K |
$1.1M |
$-148K |
$-2.9M |
| Apr 2027 |
$963K |
$890K |
$73K |
$-2.8M |
| Mar 2027 |
$1.5M |
$1.3M |
$196K |
$-2.9M |
| Feb 2027 |
$956K |
$1.4M |
$-476K |
$-3.1M |
| Jan 2027 |
$947K |
$1.3M |
$-383K |
$-2.5M |
| Dec 2026 |
$916K |
$1.4M |
$-505K |
$-2.2M |
| Nov 2026 |
$907K |
$1.4M |
$-504K |
$-1.7M |
| Oct 2026 |
$1.2M |
$4.1M |
$-2.8M |
$-1.2M |
| Sep 2026 |
$2.2M |
$1.3M |
$883K |
$1.7M |