Income Breakdown
| TV Revenue | $85K |
| TV Placement Bonus | $14K |
| Matchday Revenue | $28K |
| Sponsorship | $111K |
| Merchandising | $880K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $130K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $988K |
| Staff Wages | $51K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $286K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$1.2M |
$1.3M |
$-78K |
$2.5M |
| Jul 2027 |
$1.2M |
$1.1M |
$147K |
$2.6M |
| Jun 2027 |
$1.3M |
$1.2M |
$46K |
$2.4M |
| May 2027 |
$1.2M |
$1.0M |
$160K |
$2.4M |
| Apr 2027 |
$1.1M |
$843K |
$300K |
$4.5M |
| Mar 2027 |
$1.2M |
$772K |
$385K |
$4.2M |
| Feb 2027 |
$1.2M |
$750K |
$456K |
$3.8M |
| Jan 2027 |
$1.3M |
$725K |
$558K |
$3.3M |
| Dec 2026 |
$1.3M |
$870K |
$400K |
$2.8M |
| Nov 2026 |
$1.3M |
$801K |
$487K |
$2.4M |
| Oct 2026 |
$1.3M |
$720K |
$620K |
$2.0M |
| Sep 2026 |
$1.3M |
$437K |
$896K |
$1.3M |