Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $691K |
| Matchday Revenue | $15K |
| Sponsorship | $252K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $60K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$5.8M |
$2.5M |
$3.3M |
$26.2M |
| Jul 2027 |
$5.6M |
$2.8M |
$2.8M |
$22.9M |
| Jun 2027 |
$5.8M |
$3.3M |
$2.5M |
$20.1M |
| May 2027 |
$5.7M |
$3.8M |
$2.0M |
$17.5M |
| Apr 2027 |
$5.6M |
$2.9M |
$2.7M |
$15.5M |
| Mar 2027 |
$6.5M |
$3.0M |
$3.5M |
$12.9M |
| Feb 2027 |
$6.6M |
$2.5M |
$4.1M |
$28.3M |
| Jan 2027 |
$10.3M |
$2.5M |
$7.8M |
$24.2M |
| Dec 2026 |
$6.8M |
$2.4M |
$4.4M |
$16.4M |
| Nov 2026 |
$6.8M |
$2.4M |
$4.4M |
$12.0M |
| Oct 2026 |
$6.8M |
$6.4M |
$412K |
$7.6M |
| Sep 2026 |
$6.8M |
$2.1M |
$4.7M |
$7.2M |