Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $873K |
| Matchday Revenue | $0 |
| Sponsorship | $33K |
| Merchandising | $1.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $9K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $50K |
| Transfer Amortization | $13K |
| Debt Interest | $0 |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $851K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$4.3M |
$2.5M |
$1.8M |
$25.3M |
| Jul 2027 |
$4.3M |
$2.4M |
$1.9M |
$24.2M |
| Jun 2027 |
$6.2M |
$2.4M |
$3.8M |
$22.3M |
| May 2027 |
$4.4M |
$2.9M |
$1.5M |
$18.5M |
| Apr 2027 |
$4.4M |
$2.5M |
$1.9M |
$17.0M |
| Mar 2027 |
$4.4M |
$2.5M |
$1.9M |
$15.1M |
| Feb 2027 |
$4.5M |
$2.3M |
$2.1M |
$13.1M |
| Jan 2027 |
$4.3M |
$2.4M |
$1.9M |
$11.6M |
| Dec 2026 |
$4.6M |
$2.5M |
$2.1M |
$9.8M |
| Nov 2026 |
$4.5M |
$2.6M |
$2.0M |
$7.7M |
| Oct 2026 |
$4.3M |
$4.2M |
$103K |
$5.7M |
| Sep 2026 |
$4.6M |
$2.2M |
$2.4M |
$5.6M |