Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $472K |
| Matchday Revenue | $190K |
| Sponsorship | $19K |
| Merchandising | $513K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $51K |
| Transfer Amortization | $13K |
| Debt Interest | $0 |
| Loan Fees (Out) | $7K |
| Facility Maintenance | $623K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$2.6M |
$2.1M |
$492K |
$14.5M |
| Jul 2027 |
$3.1M |
$2.1M |
$975K |
$14.3M |
| Jun 2027 |
$2.9M |
$2.0M |
$923K |
$14.0M |
| May 2027 |
$2.9M |
$2.0M |
$929K |
$13.1M |
| Apr 2027 |
$2.4M |
$1.9M |
$428K |
$12.2M |
| Mar 2027 |
$3.1M |
$1.8M |
$1.3M |
$11.7M |
| Feb 2027 |
$2.6M |
$1.7M |
$822K |
$10.4M |
| Jan 2027 |
$2.6M |
$1.7M |
$852K |
$9.6M |
| Dec 2026 |
$3.0M |
$2.0M |
$1.0M |
$8.8M |
| Nov 2026 |
$2.7M |
$1.7M |
$980K |
$7.7M |
| Oct 2026 |
$3.0M |
$2.9M |
$94K |
$6.8M |
| Sep 2026 |
$2.9M |
$1.3M |
$1.7M |
$6.7M |