Income Breakdown
| TV Revenue | $76K |
| TV Placement Bonus | $18K |
| Matchday Revenue | $0 |
| Sponsorship | $92K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $50K |
| Transfer Amortization | $95K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $550K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$2.4M |
$2.2M |
$235K |
$6.0M |
| Jul 2027 |
$2.7M |
$1.8M |
$865K |
$5.7M |
| Jun 2027 |
$2.9M |
$1.9M |
$1.0M |
$6.9M |
| May 2027 |
$2.7M |
$2.0M |
$713K |
$5.9M |
| Apr 2027 |
$3.0M |
$2.0M |
$913K |
$5.1M |
| Mar 2027 |
$3.1M |
$2.2M |
$892K |
$4.1M |
| Feb 2027 |
$3.2M |
$2.3M |
$874K |
$3.3M |
| Jan 2027 |
$3.1M |
$2.5M |
$552K |
$2.3M |
| Dec 2026 |
$3.1M |
$1.9M |
$1.1M |
$1.7M |
| Nov 2026 |
$3.1M |
$2.1M |
$961K |
$556K |
| Oct 2026 |
$3.1M |
$3.0M |
$140K |
$-456K |
| Sep 2026 |
$2.8M |
$1.2M |
$1.7M |
$-646K |