Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $251K |
| Matchday Revenue | $0 |
| Sponsorship | $50K |
| Merchandising | $1.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $41K |
| Transfer Amortization | $116K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $870K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$5.0M |
$3.6M |
$1.4M |
$15.7M |
| Jun 2027 |
$6.3M |
$3.4M |
$2.9M |
$14.4M |
| May 2027 |
$5.1M |
$3.7M |
$1.4M |
$11.4M |
| Apr 2027 |
$5.1M |
$3.9M |
$1.2M |
$9.8M |
| Mar 2027 |
$5.5M |
$5.1M |
$347K |
$8.5M |
| Feb 2027 |
$5.9M |
$4.2M |
$1.7M |
$8.1M |
| Jan 2027 |
$5.4M |
$4.9M |
$459K |
$6.2M |
| Dec 2026 |
$5.1M |
$3.7M |
$1.4M |
$5.6M |
| Nov 2026 |
$5.1M |
$4.0M |
$1.1M |
$4.1M |
| Oct 2026 |
$5.4M |
$4.3M |
$1.1M |
$2.9M |
| Sep 2026 |
$6.4M |
$2.2M |
$4.2M |
$1.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |