Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $162K |
| Matchday Revenue | $0 |
| Sponsorship | $106K |
| Merchandising | $959K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $60K |
| Transfer Amortization | $129K |
| Debt Interest | $0 |
| Loan Fees (Out) | $150K |
| Facility Maintenance | $739K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$3.1M |
$2.9M |
$182K |
$13.4M |
| Jul 2027 |
$6.2M |
$3.0M |
$3.2M |
$13.1M |
| Jun 2027 |
$3.5M |
$3.1M |
$482K |
$9.7M |
| May 2027 |
$3.0M |
$3.8M |
$-800K |
$9.1M |
| Apr 2027 |
$3.1M |
$3.0M |
$12K |
$9.9M |
| Mar 2027 |
$3.4M |
$3.3M |
$74K |
$9.8M |
| Feb 2027 |
$4.5M |
$3.9M |
$605K |
$9.6M |
| Jan 2027 |
$3.2M |
$3.3M |
$-58K |
$8.9M |
| Dec 2026 |
$3.3M |
$3.3M |
$17K |
$8.8M |
| Nov 2026 |
$3.5M |
$3.5M |
$8K |
$8.6M |
| Oct 2026 |
$3.8M |
$4.1M |
$-335K |
$8.5M |
| Sep 2026 |
$7.0M |
$1.7M |
$5.3M |
$8.7M |