Income Breakdown
| TV Revenue | $75K |
| TV Placement Bonus | $14K |
| Matchday Revenue | $0 |
| Sponsorship | $83K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $35K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $482K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$1.8M |
$1.8M |
$62K |
$1.5M |
| Jul 2027 |
$1.9M |
$1.6M |
$363K |
$1.4M |
| Jun 2027 |
$2.1M |
$2.0M |
$75K |
$1.1M |
| May 2027 |
$2.1M |
$2.2M |
$-92K |
$996K |
| Apr 2027 |
$2.2M |
$2.6M |
$-398K |
$1.1M |
| Mar 2027 |
$2.3M |
$2.3M |
$-10K |
$1.5M |
| Feb 2027 |
$2.6M |
$2.3M |
$277K |
$1.5M |
| Jan 2027 |
$2.3M |
$2.3M |
$-49K |
$1.2M |
| Dec 2026 |
$2.3M |
$2.0M |
$337K |
$1.3M |
| Nov 2026 |
$2.3M |
$2.2M |
$159K |
$930K |
| Oct 2026 |
$2.5M |
$2.8M |
$-391K |
$771K |
| Sep 2026 |
$2.3M |
$1.1M |
$1.2M |
$1.2M |