Income Breakdown
| TV Revenue | $971K |
| TV Placement Bonus | $240K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $33K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $372K |
| Staff Wages | $22K |
| Transfer Amortization | $22K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $229K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$1.3M |
$645K |
$606K |
$7.5M |
| Jul 2027 |
$1.3M |
$598K |
$694K |
$6.9M |
| Jun 2027 |
$1.3M |
$787K |
$468K |
$6.5M |
| May 2027 |
$1.3M |
$659K |
$654K |
$6.0M |
| Apr 2027 |
$1.3M |
$835K |
$509K |
$5.3M |
| Mar 2027 |
$1.3M |
$838K |
$486K |
$4.8M |
| Feb 2027 |
$1.3M |
$791K |
$469K |
$4.3M |
| Jan 2027 |
$1.5M |
$663K |
$789K |
$4.6M |
| Dec 2026 |
$1.4M |
$689K |
$739K |
$3.8M |
| Nov 2026 |
$1.5M |
$713K |
$764K |
$3.1M |
| Oct 2026 |
$1.5M |
$636K |
$864K |
$2.3M |
| Sep 2026 |
$1.5M |
$348K |
$1.1M |
$1.4M |