Income Breakdown
| TV Revenue | $473K |
| TV Placement Bonus | $242K |
| Matchday Revenue | $0 |
| Sponsorship | $52K |
| Merchandising | $956K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $34K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $535K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$1.9M |
$1.9M |
$75K |
$6.0M |
| Jul 2027 |
$1.7M |
$1.5M |
$172K |
$6.5M |
| Jun 2027 |
$2.1M |
$1.8M |
$323K |
$6.4M |
| May 2027 |
$1.7M |
$2.0M |
$-262K |
$6.0M |
| Apr 2027 |
$1.7M |
$1.8M |
$-78K |
$6.3M |
| Mar 2027 |
$1.8M |
$1.7M |
$87K |
$6.4M |
| Feb 2027 |
$8.1M |
$1.9M |
$6.2M |
$6.3M |
| Jan 2027 |
$1.8M |
$1.8M |
$-25K |
$98K |
| Dec 2026 |
$1.8M |
$2.0M |
$-131K |
$124K |
| Nov 2026 |
$1.8M |
$1.9M |
$-92K |
$254K |
| Oct 2026 |
$1.9M |
$4.7M |
$-2.8M |
$347K |
| Sep 2026 |
$1.8M |
$1.7M |
$132K |
$3.1M |