Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $126K |
| Matchday Revenue | $12K |
| Sponsorship | $14K |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $870K |
| Staff Wages | $32K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $332K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$1.3M |
$1.2M |
$31K |
$2.2M |
| Jul 2027 |
$1.3M |
$1.1M |
$156K |
$2.2M |
| Jun 2027 |
$1.4M |
$1.3M |
$90K |
$2.0M |
| May 2027 |
$1.2M |
$1.5M |
$-318K |
$1.9M |
| Apr 2027 |
$1.4M |
$1.3M |
$165K |
$2.2M |
| Mar 2027 |
$1.2M |
$889K |
$262K |
$2.1M |
| Feb 2027 |
$1.1M |
$891K |
$252K |
$1.8M |
| Jan 2027 |
$1.1M |
$784K |
$360K |
$1.6M |
| Dec 2026 |
$1.2M |
$840K |
$384K |
$1.2M |
| Nov 2026 |
$1.2M |
$843K |
$312K |
$823K |
| Oct 2026 |
$1.2M |
$1.4M |
$-196K |
$510K |
| Sep 2026 |
$1.2M |
$1.3M |
$-55K |
$707K |