Income Breakdown
| TV Revenue | $481K |
| TV Placement Bonus | $100K |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $245K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $810K |
| Staff Wages | $26K |
| Transfer Amortization | $5K |
| Debt Interest | $15K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $285K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$911K |
$1.1M |
$-229K |
$-3.3M |
| Jul 2027 |
$968K |
$1.0M |
$-58K |
$-3.0M |
| Jun 2027 |
$1.2M |
$979K |
$172K |
$-3.0M |
| May 2027 |
$840K |
$1.4M |
$-578K |
$-3.0M |
| Apr 2027 |
$851K |
$1.1M |
$-218K |
$-2.4M |
| Mar 2027 |
$850K |
$981K |
$-132K |
$-2.2M |
| Feb 2027 |
$855K |
$982K |
$-127K |
$-2.0M |
| Jan 2027 |
$858K |
$1.1M |
$-232K |
$-1.9M |
| Dec 2026 |
$860K |
$1.1M |
$-248K |
$-1.7M |
| Nov 2026 |
$884K |
$1.2M |
$-291K |
$-1.4M |
| Oct 2026 |
$902K |
$2.5M |
$-1.6M |
$-1.1M |
| Sep 2026 |
$1.1M |
$954K |
$129K |
$459K |