Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $84K |
| Matchday Revenue | $0 |
| Sponsorship | $33K |
| Merchandising | $336K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $14K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $627K |
| Staff Wages | $28K |
| Transfer Amortization | $12K |
| Debt Interest | $0 |
| Loan Fees (Out) | $110K |
| Facility Maintenance | $517K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$2.5M |
$1.3M |
$1.2M |
$-216K |
| Jul 2027 |
$2.5M |
$1.1M |
$1.4M |
$17.5M |
| Jun 2027 |
$2.8M |
$1.1M |
$1.7M |
$16.2M |
| May 2027 |
$2.6M |
$1.3M |
$1.3M |
$14.5M |
| Apr 2027 |
$2.6M |
$1.1M |
$1.5M |
$13.1M |
| Mar 2027 |
$2.6M |
$1.1M |
$1.4M |
$11.6M |
| Feb 2027 |
$2.7M |
$1.2M |
$1.5M |
$10.2M |
| Jan 2027 |
$2.8M |
$1.4M |
$1.4M |
$8.7M |
| Dec 2026 |
$2.7M |
$1.3M |
$1.5M |
$7.3M |
| Nov 2026 |
$2.8M |
$1.2M |
$1.5M |
$5.8M |
| Oct 2026 |
$2.8M |
$1.8M |
$1.0M |
$4.3M |
| Sep 2026 |
$3.3M |
$960K |
$2.3M |
$3.2M |