Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $615K |
| Matchday Revenue | $0 |
| Sponsorship | $56K |
| Merchandising | $816K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $46K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $40K |
| Facility Maintenance | $939K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$5.4M |
$3.1M |
$2.3M |
$20.1M |
| Jul 2027 |
$5.5M |
$2.9M |
$2.6M |
$27.3M |
| Jun 2027 |
$6.8M |
$2.9M |
$3.9M |
$24.7M |
| May 2027 |
$5.3M |
$3.5M |
$1.9M |
$20.8M |
| Apr 2027 |
$5.3M |
$2.9M |
$2.4M |
$18.9M |
| Mar 2027 |
$5.2M |
$2.9M |
$2.2M |
$16.5M |
| Feb 2027 |
$6.0M |
$3.2M |
$2.8M |
$14.3M |
| Jan 2027 |
$5.2M |
$3.2M |
$1.9M |
$11.4M |
| Dec 2026 |
$5.1M |
$3.1M |
$2.0M |
$9.5M |
| Nov 2026 |
$5.5M |
$3.2M |
$2.3M |
$7.5M |
| Oct 2026 |
$5.2M |
$5.8M |
$-610K |
$5.2M |
| Sep 2026 |
$5.9M |
$2.0M |
$4.0M |
$5.9M |