Income Breakdown
| TV Revenue | $528K |
| TV Placement Bonus | $290K |
| Matchday Revenue | $0 |
| Sponsorship | $67K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $59K |
| Transfer Amortization | $37K |
| Debt Interest | $0 |
| Loan Fees (Out) | $96K |
| Facility Maintenance | $617K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$2.6M |
$2.8M |
$-220K |
$10.4M |
| Jul 2027 |
$3.4M |
$2.3M |
$1.2M |
$10.6M |
| Jun 2027 |
$2.3M |
$2.2M |
$99K |
$9.4M |
| May 2027 |
$2.4M |
$3.3M |
$-901K |
$9.2M |
| Apr 2027 |
$2.6M |
$2.5M |
$132K |
$10.1M |
| Mar 2027 |
$2.7M |
$2.8M |
$-64K |
$9.9M |
| Feb 2027 |
$2.9M |
$2.9M |
$63K |
$12.1M |
| Jan 2027 |
$3.2M |
$2.9M |
$233K |
$12.0M |
| Dec 2026 |
$3.2M |
$2.9M |
$372K |
$11.8M |
| Nov 2026 |
$3.0M |
$2.9M |
$97K |
$11.4M |
| Oct 2026 |
$3.0M |
$7.9M |
$-4.9M |
$11.3M |
| Sep 2026 |
$2.3M |
$2.6M |
$-331K |
$16.2M |