Income Breakdown
| TV Revenue | $272K |
| TV Placement Bonus | $102K |
| Matchday Revenue | $0 |
| Sponsorship | $35K |
| Merchandising | $601K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $37K |
| Transfer Amortization | $33K |
| Debt Interest | $16K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $353K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$1.0M |
$1.6M |
$-536K |
$-3.8M |
| Jul 2027 |
$1.0M |
$1.3M |
$-249K |
$-3.2M |
| Jun 2027 |
$1.1M |
$997K |
$55K |
$-3.0M |
| May 2027 |
$1.0M |
$1.3M |
$-248K |
$-1.5M |
| Apr 2027 |
$1.0M |
$1.2M |
$-165K |
$-1.3M |
| Mar 2027 |
$1.0M |
$1.3M |
$-234K |
$-1.1M |
| Feb 2027 |
$1.1M |
$1.4M |
$-352K |
$-903K |
| Jan 2027 |
$1.0M |
$1.3M |
$-264K |
$-503K |
| Dec 2026 |
$1.0M |
$1.0M |
$-14K |
$-240K |
| Nov 2026 |
$1.0M |
$1.3M |
$-233K |
$-226K |
| Oct 2026 |
$1.1M |
$1.2M |
$-126K |
$7K |
| Sep 2026 |
$1.1M |
$1.1M |
$-57K |
$133K |