Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $53K |
| Matchday Revenue | $5K |
| Sponsorship | $20K |
| Merchandising | $131K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $16K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $419K |
| Staff Wages | $33K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $319K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$1.5M |
$771K |
$739K |
$5.4M |
| Jul 2027 |
$1.6M |
$703K |
$860K |
$4.7M |
| Jun 2027 |
$1.6M |
$766K |
$798K |
$3.8M |
| May 2027 |
$1.7M |
$920K |
$768K |
$3.0M |
| Apr 2027 |
$2.0M |
$751K |
$1.2M |
$2.3M |
| Mar 2027 |
$1.4M |
$571K |
$870K |
$6.9M |
| Feb 2027 |
$1.5M |
$567K |
$895K |
$6.0M |
| Jan 2027 |
$1.5M |
$531K |
$966K |
$5.1M |
| Dec 2026 |
$1.6M |
$542K |
$1.1M |
$4.1M |
| Nov 2026 |
$1.5M |
$814K |
$691K |
$3.1M |
| Oct 2026 |
$1.7M |
$1.0M |
$698K |
$2.4M |
| Sep 2026 |
$1.7M |
$748K |
$926K |
$1.7M |