Income Breakdown
| TV Revenue | $562K |
| TV Placement Bonus | $188K |
| Matchday Revenue | $7K |
| Sponsorship | $67K |
| Merchandising | $491K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $888K |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $15K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $396K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$1.3M |
$1.3M |
$-26K |
$-3.2M |
| Jul 2027 |
$1.3M |
$1.5M |
$-190K |
$-3.2M |
| Jun 2027 |
$1.4M |
$1.7M |
$-324K |
$-3.0M |
| May 2027 |
$1.4M |
$1.6M |
$-255K |
$-2.7M |
| Apr 2027 |
$1.3M |
$1.6M |
$-275K |
$-2.4M |
| Mar 2027 |
$1.2M |
$1.6M |
$-447K |
$-2.2M |
| Feb 2027 |
$1.2M |
$1.4M |
$-223K |
$-1.7M |
| Jan 2027 |
$1.5M |
$1.5M |
$21K |
$-1.5M |
| Dec 2026 |
$1.2M |
$1.3M |
$-111K |
$-1.5M |
| Nov 2026 |
$1.2M |
$1.3M |
$-107K |
$-1.4M |
| Oct 2026 |
$1.2M |
$3.2M |
$-2.0M |
$-1.3M |
| Sep 2026 |
$1.2M |
$1.2M |
$31K |
$666K |