Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $0 |
| Sponsorship | $3K |
| Merchandising | $295K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $508K |
| Staff Wages | $27K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $696K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$4.6M |
$1.2M |
$3.3M |
$39.5M |
| Jul 2027 |
$5.6M |
$1.5M |
$4.2M |
$36.2M |
| Jun 2027 |
$4.6M |
$1.2M |
$3.3M |
$32.0M |
| May 2027 |
$4.6M |
$1.5M |
$3.1M |
$28.7M |
| Apr 2027 |
$4.5M |
$1.3M |
$3.2M |
$25.6M |
| Mar 2027 |
$4.5M |
$1.4M |
$3.2M |
$22.4M |
| Feb 2027 |
$4.5M |
$1.3M |
$3.2M |
$19.2M |
| Jan 2027 |
$4.9M |
$1.3M |
$3.6M |
$16.1M |
| Dec 2026 |
$4.3M |
$1.3M |
$3.1M |
$12.5M |
| Nov 2026 |
$4.3M |
$1.3M |
$3.0M |
$9.4M |
| Oct 2026 |
$3.9M |
$1.2M |
$2.7M |
$6.4M |
| Sep 2026 |
$3.8M |
$682K |
$3.2M |
$3.7M |