Income Breakdown
| TV Revenue | $4.6M |
| TV Placement Bonus | $467K |
| Matchday Revenue | $0 |
| Sponsorship | $292K |
| Merchandising | $1.7M |
| 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 | $45K |
| Transfer Amortization | $42K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$7.0M |
$3.7M |
$3.3M |
$27.4M |
| Jul 2027 |
$7.0M |
$3.5M |
$3.5M |
$38.8M |
| Jun 2027 |
$10.1M |
$4.3M |
$5.8M |
$35.2M |
| May 2027 |
$7.2M |
$3.9M |
$3.3M |
$29.3M |
| Apr 2027 |
$7.3M |
$3.9M |
$3.4M |
$26.0M |
| Mar 2027 |
$7.4M |
$4.3M |
$3.1M |
$22.5M |
| Feb 2027 |
$7.5M |
$4.5M |
$3.0M |
$19.4M |
| Jan 2027 |
$7.6M |
$4.3M |
$3.3M |
$16.4M |
| Dec 2026 |
$7.6M |
$4.2M |
$3.5M |
$13.4M |
| Nov 2026 |
$7.8M |
$4.4M |
$3.4M |
$9.9M |
| Oct 2026 |
$7.8M |
$6.9M |
$910K |
$6.5M |
| Sep 2026 |
$7.7M |
$3.2M |
$4.5M |
$5.5M |