Income Breakdown
| TV Revenue | $757K |
| TV Placement Bonus | $97K |
| Matchday Revenue | $0 |
| Sponsorship | $101K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $60K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $41K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $551K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$2.5M |
$2.3M |
$275K |
$475K |
| Jul 2027 |
$2.4M |
$2.2M |
$223K |
$194K |
| Jun 2027 |
$2.4M |
$2.4M |
$-15K |
$252K |
| May 2027 |
$2.4M |
$3.1M |
$-766K |
$266K |
| Apr 2027 |
$2.4M |
$4.3M |
$-1.9M |
$1.0M |
| Mar 2027 |
$2.4M |
$2.5M |
$-67K |
$2.9M |
| Feb 2027 |
$2.5M |
$2.6M |
$-63K |
$3.0M |
| Jan 2027 |
$2.6M |
$2.6M |
$-49K |
$3.1M |
| Dec 2026 |
$2.6M |
$2.5M |
$131K |
$3.1M |
| Nov 2026 |
$2.7M |
$2.6M |
$107K |
$3.0M |
| Oct 2026 |
$2.7M |
$4.4M |
$-1.6M |
$2.9M |
| Sep 2026 |
$2.7M |
$2.0M |
$704K |
$4.5M |