Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $166K |
| Matchday Revenue | $179K |
| Sponsorship | $31K |
| Merchandising | $441K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $38K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $581K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$2.9M |
$2.1M |
$756K |
$13.2M |
| Jul 2027 |
$3.0M |
$2.0M |
$1.0M |
$12.5M |
| Jun 2027 |
$3.4M |
$2.1M |
$1.3M |
$11.5M |
| May 2027 |
$3.3M |
$3.0M |
$321K |
$10.2M |
| Apr 2027 |
$3.3M |
$2.2M |
$1.1M |
$9.9M |
| Mar 2027 |
$2.9M |
$2.4M |
$509K |
$8.8M |
| Feb 2027 |
$2.7M |
$2.0M |
$685K |
$8.3M |
| Jan 2027 |
$3.0M |
$1.6M |
$1.4M |
$7.6M |
| Dec 2026 |
$2.7M |
$1.6M |
$1.1M |
$6.2M |
| Nov 2026 |
$2.6M |
$1.4M |
$1.2M |
$5.1M |
| Oct 2026 |
$2.9M |
$1.8M |
$1.1M |
$3.9M |
| Sep 2026 |
$3.2M |
$1.4M |
$1.8M |
$2.8M |