Income Breakdown
| TV Revenue | $554K |
| TV Placement Bonus | $312K |
| Matchday Revenue | $56K |
| Sponsorship | $64K |
| Merchandising | $348K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $938K |
| Staff Wages | $32K |
| Transfer Amortization | $0 |
| Debt Interest | $14K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $379K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$1.3M |
$1.4M |
$-28K |
$-3.1M |
| Jul 2027 |
$1.8M |
$1.6M |
$147K |
$-3.1M |
| Jun 2027 |
$1.3M |
$1.8M |
$-487K |
$-3.2M |
| May 2027 |
$1.2M |
$1.8M |
$-659K |
$-2.7M |
| Apr 2027 |
$1.1M |
$2.0M |
$-895K |
$-2.1M |
| Mar 2027 |
$1.1M |
$1.6M |
$-535K |
$-1.2M |
| Feb 2027 |
$970K |
$1.4M |
$-447K |
$-641K |
| Jan 2027 |
$5.2M |
$1.5M |
$3.7M |
$-194K |
| Dec 2026 |
$989K |
$1.5M |
$-499K |
$-3.9M |
| Nov 2026 |
$995K |
$1.5M |
$-493K |
$-3.4M |
| Oct 2026 |
$994K |
$3.9M |
$-2.9M |
$-2.9M |
| Sep 2026 |
$999K |
$1.5M |
$-463K |
$45K |