Income Breakdown
| TV Revenue | $747K |
| TV Placement Bonus | $427K |
| Matchday Revenue | $0 |
| Sponsorship | $958 |
| Merchandising | $53K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $498K |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $263K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$1.2M |
$783K |
$445K |
$4.1M |
| Jul 2027 |
$1.2M |
$792K |
$428K |
$3.6M |
| Jun 2027 |
$1.2M |
$761K |
$458K |
$3.2M |
| May 2027 |
$1.4M |
$1.4M |
$15K |
$2.7M |
| Apr 2027 |
$1.2M |
$786K |
$455K |
$2.7M |
| Mar 2027 |
$1.2M |
$791K |
$448K |
$2.3M |
| Feb 2027 |
$1.3M |
$979K |
$334K |
$1.8M |
| Jan 2027 |
$1.2M |
$1.0M |
$231K |
$1.5M |
| Dec 2026 |
$1.2M |
$993K |
$195K |
$1.2M |
| Nov 2026 |
$1.2M |
$1.0M |
$193K |
$1.0M |
| Oct 2026 |
$1.1M |
$2.4M |
$-1.3M |
$852K |
| Sep 2026 |
$1.2M |
$583K |
$584K |
$2.1M |