Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $477K |
| Matchday Revenue | $123K |
| Sponsorship | $74K |
| Merchandising | $745K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $80K |
| Transfer Amortization | $33K |
| Debt Interest | $0 |
| Loan Fees (Out) | $27K |
| Facility Maintenance | $750K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$2.9M |
$3.5M |
$-645K |
$2.3M |
| Jul 2027 |
$2.8M |
$3.6M |
$-763K |
$2.9M |
| Jun 2027 |
$2.5M |
$3.2M |
$-609K |
$5.3M |
| May 2027 |
$2.6M |
$3.0M |
$-446K |
$5.9M |
| Apr 2027 |
$2.7M |
$3.2M |
$-509K |
$6.4M |
| Mar 2027 |
$2.5M |
$2.5M |
$-15K |
$6.9M |
| Feb 2027 |
$2.6M |
$2.9M |
$-320K |
$6.9M |
| Jan 2027 |
$2.6M |
$2.4M |
$174K |
$7.2M |
| Dec 2026 |
$3.4M |
$2.5M |
$957K |
$7.1M |
| Nov 2026 |
$2.5M |
$2.4M |
$99K |
$6.1M |
| Oct 2026 |
$2.6M |
$5.2M |
$-2.6M |
$6.0M |
| Sep 2026 |
$5.1M |
$2.8M |
$2.3M |
$8.6M |