Income Breakdown
| TV Revenue | $769K |
| TV Placement Bonus | $120K |
| Matchday Revenue | $0 |
| Sponsorship | $103K |
| Merchandising | $2.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $41K |
| Transfer Amortization | $34K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $664K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$3.2M |
$2.8M |
$400K |
$10.0M |
| Jul 2027 |
$3.7M |
$2.6M |
$1.1M |
$9.6M |
| Jun 2027 |
$3.7M |
$2.9M |
$863K |
$8.7M |
| May 2027 |
$3.9M |
$3.6M |
$242K |
$7.8M |
| Apr 2027 |
$3.8M |
$3.7M |
$110K |
$7.5M |
| Mar 2027 |
$4.1M |
$3.1M |
$1.0M |
$7.4M |
| Feb 2027 |
$3.8M |
$3.1M |
$767K |
$6.3M |
| Jan 2027 |
$4.0M |
$3.3M |
$667K |
$5.9M |
| Dec 2026 |
$4.4M |
$3.2M |
$1.3M |
$5.2M |
| Nov 2026 |
$4.1M |
$3.4M |
$646K |
$3.9M |
| Oct 2026 |
$3.6M |
$6.0M |
$-2.4M |
$3.2M |
| Sep 2026 |
$5.5M |
$2.6M |
$3.0M |
$5.6M |