Income Breakdown
| TV Revenue | $770K |
| TV Placement Bonus | $304K |
| Matchday Revenue | $0 |
| Sponsorship | $87K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $54K |
| Transfer Amortization | $18K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $702K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$4.2M |
$2.9M |
$1.2M |
$45.0M |
| Jul 2027 |
$11.2M |
$3.0M |
$8.2M |
$43.7M |
| Jun 2027 |
$6.4M |
$2.9M |
$3.5M |
$36.4M |
| May 2027 |
$3.4M |
$3.7M |
$-349K |
$32.9M |
| Apr 2027 |
$3.4M |
$2.9M |
$498K |
$33.2M |
| Mar 2027 |
$3.4M |
$2.9M |
$504K |
$32.7M |
| Feb 2027 |
$3.6M |
$3.2M |
$458K |
$32.2M |
| Jan 2027 |
$3.6M |
$2.9M |
$756K |
$31.8M |
| Dec 2026 |
$3.5M |
$2.9M |
$605K |
$31.0M |
| Nov 2026 |
$3.5M |
$2.6M |
$845K |
$30.4M |
| Oct 2026 |
$3.6M |
$3.0M |
$615K |
$29.5M |
| Sep 2026 |
$28.7M |
$1.3M |
$27.4M |
$28.9M |