Income Breakdown
| TV Revenue | $86K |
| TV Placement Bonus | $38K |
| Matchday Revenue | $76K |
| Sponsorship | $103K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $35K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $420K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$1.7M |
$2.9M |
$-1.2M |
$-305K |
| Jul 2027 |
$1.7M |
$2.3M |
$-596K |
$934K |
| Jun 2027 |
$1.6M |
$2.4M |
$-740K |
$1.5M |
| May 2027 |
$1.6M |
$3.2M |
$-1.6M |
$2.3M |
| Apr 2027 |
$1.6M |
$1.5M |
$149K |
$3.9M |
| Mar 2027 |
$1.6M |
$1.4M |
$207K |
$3.7M |
| Feb 2027 |
$1.7M |
$1.5M |
$265K |
$3.5M |
| Jan 2027 |
$1.9M |
$1.4M |
$496K |
$3.2M |
| Dec 2026 |
$1.9M |
$1.7M |
$162K |
$2.9M |
| Nov 2026 |
$1.9M |
$1.5M |
$390K |
$2.7M |
| Oct 2026 |
$2.0M |
$1.1M |
$906K |
$2.3M |
| Sep 2026 |
$1.9M |
$798K |
$1.1M |
$1.4M |