Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $254K |
| Matchday Revenue | $0 |
| Sponsorship | $3K |
| Merchandising | $161K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $406K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $506K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$3.0M |
$936K |
$2.1M |
$24.9M |
| Jul 2027 |
$3.2M |
$955K |
$2.2M |
$22.8M |
| Jun 2027 |
$3.0M |
$981K |
$2.0M |
$20.6M |
| May 2027 |
$3.0M |
$1.2M |
$1.8M |
$18.5M |
| Apr 2027 |
$3.0M |
$1.1M |
$1.9M |
$16.7M |
| Mar 2027 |
$2.9M |
$1.0M |
$1.9M |
$14.8M |
| Feb 2027 |
$3.2M |
$1.1M |
$2.2M |
$12.9M |
| Jan 2027 |
$3.2M |
$1.1M |
$2.2M |
$10.7M |
| Dec 2026 |
$3.6M |
$1.0M |
$2.6M |
$8.6M |
| Nov 2026 |
$3.3M |
$1.0M |
$2.2M |
$6.0M |
| Oct 2026 |
$3.0M |
$2.0M |
$1.0M |
$3.8M |
| Sep 2026 |
$3.1M |
$820K |
$2.3M |
$2.8M |