Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $178K |
| Matchday Revenue | $52K |
| Sponsorship | $3K |
| Merchandising | $108K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $880K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $537K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$3.0M |
$1.4M |
$1.6M |
$20.0M |
| Jul 2027 |
$3.1M |
$1.4M |
$1.7M |
$18.5M |
| Jun 2027 |
$3.1M |
$1.4M |
$1.7M |
$16.8M |
| May 2027 |
$3.0M |
$1.5M |
$1.5M |
$15.1M |
| Apr 2027 |
$3.0M |
$1.3M |
$1.6M |
$13.6M |
| Mar 2027 |
$2.8M |
$1.3M |
$1.5M |
$12.0M |
| Feb 2027 |
$2.7M |
$1.3M |
$1.4M |
$10.5M |
| Jan 2027 |
$3.1M |
$1.2M |
$2.0M |
$9.0M |
| Dec 2026 |
$3.0M |
$1.2M |
$1.8M |
$7.0M |
| Nov 2026 |
$3.1M |
$1.2M |
$1.9M |
$5.3M |
| Oct 2026 |
$3.0M |
$2.4M |
$566K |
$3.4M |
| Sep 2026 |
$3.5M |
$1.0M |
$2.4M |
$2.8M |