Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $108K |
| Matchday Revenue | $3K |
| Sponsorship | $2K |
| Merchandising | $52K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $6K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $354K |
| Staff Wages | $25K |
| Transfer Amortization | $354 |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $310K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$1.4M |
$692K |
$751K |
$-700K |
| Jul 2027 |
$1.4M |
$658K |
$727K |
$-1.5M |
| Jun 2027 |
$1.4M |
$794K |
$621K |
$-2.2M |
| May 2027 |
$1.4M |
$737K |
$621K |
$-2.8M |
| Apr 2027 |
$1.5M |
$715K |
$799K |
$-3.4M |
| Mar 2027 |
$1.6M |
$585K |
$1.0M |
$7.2M |
| Feb 2027 |
$1.6M |
$586K |
$1.0M |
$6.2M |
| Jan 2027 |
$1.6M |
$555K |
$1.1M |
$5.2M |
| Dec 2026 |
$1.8M |
$572K |
$1.2M |
$4.1M |
| Nov 2026 |
$1.6M |
$575K |
$1.0M |
$2.9M |
| Oct 2026 |
$1.4M |
$767K |
$647K |
$1.9M |
| Sep 2026 |
$1.4M |
$506K |
$845K |
$1.2M |