Income Breakdown
| TV Revenue | $485K |
| TV Placement Bonus | $263K |
| Matchday Revenue | $0 |
| Sponsorship | $61K |
| Merchandising | $499K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $44K |
| Transfer Amortization | $14K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $368K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$6.3M |
$2.6M |
$3.8M |
$-6.7M |
| Jul 2027 |
$3.1M |
$2.0M |
$1.1M |
$10.3M |
| Jun 2027 |
$1.3M |
$2.4M |
$-1.1M |
$9.9M |
| May 2027 |
$1.3M |
$2.1M |
$-752K |
$11.0M |
| Apr 2027 |
$1.4M |
$2.3M |
$-978K |
$11.8M |
| Mar 2027 |
$8.7M |
$3.7M |
$5.0M |
$12.7M |
| Feb 2027 |
$1.8M |
$2.8M |
$-1.0M |
$7.8M |
| Jan 2027 |
$1.4M |
$2.9M |
$-1.5M |
$8.8M |
| Dec 2026 |
$1.6M |
$2.7M |
$-1.2M |
$10.3M |
| Nov 2026 |
$1.4M |
$3.0M |
$-1.6M |
$11.4M |
| Oct 2026 |
$1.8M |
$10.2M |
$-8.4M |
$13.0M |
| Sep 2026 |
$2.8M |
$3.0M |
$-210K |
$21.4M |