Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $699K |
| Matchday Revenue | $52K |
| Sponsorship | $101K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $16K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $71K |
| Transfer Amortization | $50K |
| Debt Interest | $0 |
| Loan Fees (Out) | $98K |
| Facility Maintenance | $919K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$3.6M |
$3.6M |
$-46K |
$7.5M |
| Jul 2027 |
$3.7M |
$3.1M |
$589K |
$9.0M |
| Jun 2027 |
$3.8M |
$3.3M |
$475K |
$11.3M |
| May 2027 |
$3.6M |
$4.0M |
$-374K |
$10.8M |
| Apr 2027 |
$3.7M |
$3.1M |
$530K |
$11.2M |
| Mar 2027 |
$3.6M |
$2.5M |
$1.0M |
$10.6M |
| Feb 2027 |
$4.4M |
$3.1M |
$1.3M |
$9.6M |
| Jan 2027 |
$3.6M |
$2.6M |
$1.0M |
$8.3M |
| Dec 2026 |
$4.1M |
$2.4M |
$1.6M |
$7.2M |
| Nov 2026 |
$3.3M |
$2.4M |
$894K |
$5.6M |
| Oct 2026 |
$3.6M |
$5.0M |
$-1.5M |
$4.7M |
| Sep 2026 |
$3.5M |
$2.4M |
$1.1M |
$6.2M |