Income Breakdown
| TV Revenue | $781K |
| TV Placement Bonus | $381K |
| Matchday Revenue | $0 |
| Sponsorship | $92K |
| Merchandising | $3.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $200K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $859K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$4.5M |
$3.0M |
$1.5M |
$15.8M |
| Jul 2027 |
$6.6M |
$3.1M |
$3.5M |
$14.3M |
| Jun 2027 |
$8.1M |
$3.0M |
$5.1M |
$10.8M |
| May 2027 |
$3.9M |
$3.0M |
$878K |
$5.7M |
| Apr 2027 |
$3.9M |
$4.1M |
$-188K |
$4.8M |
| Mar 2027 |
$3.9M |
$3.7M |
$219K |
$5.0M |
| Feb 2027 |
$4.3M |
$3.3M |
$989K |
$4.8M |
| Jan 2027 |
$4.2M |
$3.4M |
$735K |
$3.8M |
| Dec 2026 |
$4.4M |
$3.4M |
$1.0M |
$3.1M |
| Nov 2026 |
$4.2M |
$3.4M |
$847K |
$2.0M |
| Oct 2026 |
$4.2M |
$5.8M |
$-1.6M |
$1.2M |
| Sep 2026 |
$3.8M |
$3.0M |
$844K |
$2.7M |