Income Breakdown
| TV Revenue | $919K |
| TV Placement Bonus | $383K |
| Matchday Revenue | $3K |
| Sponsorship | $1K |
| Merchandising | $88K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $416K |
| Staff Wages | $23K |
| Transfer Amortization | $6K |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $331K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$1.8M |
$784K |
$999K |
$-1.3M |
| Jul 2027 |
$2.4M |
$1.1M |
$1.3M |
$-2.3M |
| Jun 2027 |
$1.3M |
$1.0M |
$287K |
$-3.6M |
| May 2027 |
$1.1M |
$940K |
$173K |
$-3.9M |
| Apr 2027 |
$1.6M |
$1.0M |
$579K |
$-4.1M |
| Mar 2027 |
$1.6M |
$759K |
$831K |
$6.8M |
| Feb 2027 |
$1.7M |
$747K |
$948K |
$5.9M |
| Jan 2027 |
$1.6M |
$745K |
$890K |
$5.0M |
| Dec 2026 |
$1.8M |
$746K |
$1.1M |
$4.1M |
| Nov 2026 |
$1.6M |
$747K |
$903K |
$3.0M |
| Oct 2026 |
$1.7M |
$1.1M |
$504K |
$2.1M |
| Sep 2026 |
$1.8M |
$649K |
$1.2M |
$1.6M |