Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $585K |
| Matchday Revenue | $0 |
| Sponsorship | $3K |
| Merchandising | $219K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $373K |
| Staff Wages | $19K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $522K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$3.2M |
$913K |
$2.3M |
$27.4M |
| Jul 2027 |
$3.6M |
$924K |
$2.6M |
$25.0M |
| Jun 2027 |
$3.2M |
$917K |
$2.3M |
$22.4M |
| May 2027 |
$3.3M |
$1.2M |
$2.1M |
$20.1M |
| Apr 2027 |
$3.3M |
$993K |
$2.3M |
$18.0M |
| Mar 2027 |
$3.1M |
$980K |
$2.1M |
$15.7M |
| Feb 2027 |
$3.3M |
$1.0M |
$2.3M |
$13.5M |
| Jan 2027 |
$3.4M |
$1.0M |
$2.4M |
$11.3M |
| Dec 2026 |
$3.3M |
$1.0M |
$2.3M |
$8.9M |
| Nov 2026 |
$4.1M |
$1.1M |
$3.0M |
$6.6M |
| Oct 2026 |
$2.9M |
$2.0M |
$886K |
$3.6M |
| Sep 2026 |
$3.0M |
$799K |
$2.2M |
$2.7M |