Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $818K |
| Matchday Revenue | $0 |
| Sponsorship | $134K |
| Merchandising | $1.1M |
| 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 | $65K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $921K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$4.3M |
$3.1M |
$1.2M |
$21.9M |
| Jul 2027 |
$4.8M |
$2.8M |
$2.1M |
$20.7M |
| Jun 2027 |
$5.6M |
$2.8M |
$2.8M |
$18.8M |
| May 2027 |
$4.4M |
$3.8M |
$624K |
$15.9M |
| Apr 2027 |
$4.4M |
$2.7M |
$1.7M |
$15.3M |
| Mar 2027 |
$4.5M |
$2.7M |
$1.8M |
$13.6M |
| Feb 2027 |
$5.1M |
$2.8M |
$2.4M |
$11.8M |
| Jan 2027 |
$4.8M |
$3.1M |
$1.8M |
$9.5M |
| Dec 2026 |
$4.9M |
$3.3M |
$1.7M |
$7.7M |
| Nov 2026 |
$4.7M |
$3.3M |
$1.4M |
$6.1M |
| Oct 2026 |
$4.9M |
$6.4M |
$-1.4M |
$4.6M |
| Sep 2026 |
$5.2M |
$2.9M |
$2.3M |
$6.1M |