Income Breakdown
| TV Revenue | $452K |
| TV Placement Bonus | $149K |
| Matchday Revenue | $0 |
| Sponsorship | $56K |
| Merchandising | $301K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $704K |
| Staff Wages | $25K |
| Transfer Amortization | $4K |
| Debt Interest | $17K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $323K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$957K |
$1.1M |
$-116K |
$-3.8M |
| Jul 2027 |
$959K |
$998K |
$-40K |
$-3.7M |
| Jun 2027 |
$1.2M |
$993K |
$180K |
$-3.7M |
| May 2027 |
$961K |
$1.7M |
$-763K |
$-3.7M |
| Apr 2027 |
$969K |
$1.0M |
$-34K |
$-2.9M |
| Mar 2027 |
$1.0M |
$1.3M |
$-210K |
$-2.9M |
| Feb 2027 |
$1.1M |
$1.5M |
$-475K |
$-2.7M |
| Jan 2027 |
$1.0M |
$1.4M |
$-358K |
$-2.2M |
| Dec 2026 |
$1.1M |
$1.5M |
$-418K |
$-1.8M |
| Nov 2026 |
$1.1M |
$1.5M |
$-432K |
$-1.4M |
| Oct 2026 |
$1.1M |
$2.9M |
$-1.9M |
$-969K |
| Sep 2026 |
$1.2M |
$1.3M |
$-97K |
$903K |