Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $136K |
| Sponsorship | $45K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $978K |
| Staff Wages | $37K |
| Transfer Amortization | $1K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$6.1M |
$2.1M |
$3.9M |
$44.9M |
| Jul 2027 |
$6.1M |
$2.0M |
$4.1M |
$41.0M |
| Jun 2027 |
$6.0M |
$2.0M |
$3.9M |
$37.0M |
| May 2027 |
$5.9M |
$2.2M |
$3.7M |
$33.0M |
| Apr 2027 |
$5.9M |
$2.0M |
$3.9M |
$29.4M |
| Mar 2027 |
$5.8M |
$2.0M |
$3.8M |
$25.5M |
| Feb 2027 |
$4.1M |
$1.7M |
$2.4M |
$21.7M |
| Jan 2027 |
$6.4M |
$1.7M |
$4.7M |
$19.3M |
| Dec 2026 |
$5.3M |
$1.7M |
$3.6M |
$14.6M |
| Nov 2026 |
$5.4M |
$1.7M |
$3.7M |
$11.1M |
| Oct 2026 |
$5.5M |
$3.5M |
$1.9M |
$7.4M |
| Sep 2026 |
$5.1M |
$1.2M |
$3.9M |
$5.4M |