Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $13K |
| Sponsorship | $27K |
| Merchandising | $410K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $6K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $38K |
| Transfer Amortization | $36K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $480K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$2.3M |
$1.8M |
$528K |
$5.4M |
| Jul 2027 |
$2.5M |
$1.9M |
$569K |
$4.8M |
| Jun 2027 |
$2.4M |
$1.9M |
$530K |
$4.2M |
| May 2027 |
$2.2M |
$1.7M |
$520K |
$3.7M |
| Apr 2027 |
$2.2M |
$1.3M |
$875K |
$8.9M |
| Mar 2027 |
$2.2M |
$1.1M |
$1.1M |
$8.0M |
| Feb 2027 |
$2.3M |
$1.1M |
$1.1M |
$8.9M |
| Jan 2027 |
$2.3M |
$1.3M |
$1.0M |
$7.8M |
| Dec 2026 |
$2.3M |
$1.0M |
$1.2M |
$6.8M |
| Nov 2026 |
$2.5M |
$1.0M |
$1.4M |
$5.5M |
| Oct 2026 |
$2.3M |
$1.5M |
$757K |
$4.1M |
| Sep 2026 |
$2.5M |
$1.0M |
$1.4M |
$3.3M |