Income Breakdown
| TV Revenue | $480K |
| TV Placement Bonus | $261K |
| Matchday Revenue | $0 |
| Sponsorship | $50K |
| Merchandising | $1.3M |
| 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 | $26K |
| Transfer Amortization | $74K |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $614K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$2.3M |
$2.0M |
$260K |
$-1.6M |
| Jul 2027 |
$2.1M |
$2.0M |
$36K |
$-1.8M |
| Jun 2027 |
$2.4M |
$1.8M |
$612K |
$-1.9M |
| May 2027 |
$1.9M |
$2.3M |
$-332K |
$-2.1M |
| Apr 2027 |
$1.9M |
$2.2M |
$-286K |
$-1.8M |
| Mar 2027 |
$3.7M |
$2.2M |
$1.5M |
$-1.6M |
| Feb 2027 |
$2.0M |
$2.8M |
$-812K |
$-786K |
| Jan 2027 |
$2.0M |
$2.6M |
$-595K |
$11K |
| Dec 2026 |
$2.3M |
$2.5M |
$-270K |
$590K |
| Nov 2026 |
$1.9M |
$2.7M |
$-735K |
$845K |
| Oct 2026 |
$1.9M |
$3.9M |
$-2.0M |
$1.6M |
| Sep 2026 |
$2.0M |
$1.6M |
$350K |
$3.6M |