Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $195K |
| Matchday Revenue | $0 |
| Sponsorship | $42K |
| Merchandising | $688K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $21K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $57K |
| Transfer Amortization | $15K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $635K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$3.9M |
$2.3M |
$1.6M |
$9.5M |
| Jul 2027 |
$3.9M |
$2.7M |
$1.2M |
$26.2M |
| Jun 2027 |
$5.2M |
$2.2M |
$3.0M |
$25.7M |
| May 2027 |
$3.8M |
$2.6M |
$1.2M |
$22.7M |
| Apr 2027 |
$3.9M |
$2.2M |
$1.7M |
$21.5M |
| Mar 2027 |
$3.9M |
$2.2M |
$1.7M |
$19.8M |
| Feb 2027 |
$4.0M |
$2.6M |
$1.4M |
$18.1M |
| Jan 2027 |
$4.3M |
$2.0M |
$2.3M |
$16.7M |
| Dec 2026 |
$4.4M |
$2.2M |
$2.2M |
$14.4M |
| Nov 2026 |
$4.7M |
$2.3M |
$2.3M |
$12.2M |
| Oct 2026 |
$4.8M |
$2.5M |
$2.3M |
$9.9M |
| Sep 2026 |
$7.0M |
$1.3M |
$5.7M |
$7.6M |