Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $233K |
| Matchday Revenue | $78K |
| Sponsorship | $19K |
| Merchandising | $218K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $597K |
| Staff Wages | $54K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $338K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$1.7M |
$992K |
$701K |
$12.9M |
| Jul 2027 |
$1.8M |
$1.2M |
$582K |
$12.2M |
| Jun 2027 |
$1.8M |
$1.3M |
$578K |
$11.6M |
| May 2027 |
$1.7M |
$2.3M |
$-526K |
$11.0M |
| Apr 2027 |
$2.1M |
$1.2M |
$897K |
$11.6M |
| Mar 2027 |
$2.0M |
$926K |
$1.1M |
$10.7M |
| Feb 2027 |
$2.1M |
$908K |
$1.2M |
$9.5M |
| Jan 2027 |
$2.1M |
$809K |
$1.3M |
$8.5M |
| Dec 2026 |
$2.4M |
$821K |
$1.6M |
$7.2M |
| Nov 2026 |
$2.1M |
$820K |
$1.3M |
$5.6M |
| Oct 2026 |
$2.2M |
$840K |
$1.3M |
$4.3M |
| Sep 2026 |
$2.1M |
$618K |
$1.5M |
$3.0M |