Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $357K |
| Matchday Revenue | $0 |
| Sponsorship | $17K |
| Merchandising | $330K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $51K |
| Transfer Amortization | $18K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $397K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$1.8M |
$1.6M |
$221K |
$6.8M |
| Jul 2027 |
$1.8M |
$1.6M |
$139K |
$7.9M |
| Jun 2027 |
$2.2M |
$1.6M |
$643K |
$7.7M |
| May 2027 |
$1.8M |
$1.8M |
$-11K |
$7.1M |
| Apr 2027 |
$1.8M |
$1.6M |
$226K |
$7.1M |
| Mar 2027 |
$1.8M |
$1.6M |
$171K |
$6.8M |
| Feb 2027 |
$1.8M |
$1.6M |
$236K |
$6.6M |
| Jan 2027 |
$2.1M |
$1.6M |
$513K |
$6.4M |
| Dec 2026 |
$1.9M |
$1.6M |
$240K |
$5.9M |
| Nov 2026 |
$1.9M |
$1.6M |
$245K |
$5.6M |
| Oct 2026 |
$2.0M |
$1.7M |
$339K |
$5.3M |
| Sep 2026 |
$4.8M |
$721K |
$4.1M |
$5.0M |