Income Breakdown
| TV Revenue | $950K |
| TV Placement Bonus | $447K |
| Matchday Revenue | $244K |
| Sponsorship | $14K |
| Merchandising | $219K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $34K |
| Transfer Amortization | $25K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $377K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$1.9M |
$1.5M |
$358K |
$10.4M |
| Jul 2027 |
$2.1M |
$1.1M |
$1.1M |
$10.5M |
| Jun 2027 |
$1.9M |
$1.2M |
$735K |
$10.8M |
| May 2027 |
$2.1M |
$1.3M |
$796K |
$10.0M |
| Apr 2027 |
$1.7M |
$1.0M |
$663K |
$9.2M |
| Mar 2027 |
$1.7M |
$714K |
$973K |
$9.5M |
| Feb 2027 |
$1.7M |
$742K |
$958K |
$8.5M |
| Jan 2027 |
$1.7M |
$703K |
$1.0M |
$7.6M |
| Dec 2026 |
$1.9M |
$814K |
$1.1M |
$6.5M |
| Nov 2026 |
$1.7M |
$724K |
$991K |
$5.5M |
| Oct 2026 |
$1.9M |
$977K |
$960K |
$4.5M |
| Sep 2026 |
$2.2M |
$588K |
$1.6M |
$3.5M |