Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $592K |
| Matchday Revenue | $3K |
| Sponsorship | $20K |
| Merchandising | $162K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $673K |
| Staff Wages | $38K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $430K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$2.4M |
$1.1M |
$1.2M |
$29.2M |
| Jul 2027 |
$2.0M |
$1.1M |
$944K |
$27.9M |
| Jun 2027 |
$2.1M |
$1.3M |
$869K |
$27.0M |
| May 2027 |
$2.2M |
$1.5M |
$755K |
$26.1M |
| Apr 2027 |
$2.2M |
$1.1M |
$1.1M |
$25.4M |
| Mar 2027 |
$2.2M |
$1.1M |
$1.1M |
$52.3M |
| Feb 2027 |
$2.2M |
$1.1M |
$1.1M |
$51.1M |
| Jan 2027 |
$6.3M |
$1.1M |
$5.3M |
$50.0M |
| Dec 2026 |
$10.6M |
$1.0M |
$9.6M |
$44.8M |
| Nov 2026 |
$10.0M |
$1.0M |
$9.0M |
$35.2M |
| Oct 2026 |
$6.2M |
$1.1M |
$5.1M |
$26.2M |
| Sep 2026 |
$20.9M |
$568K |
$20.4M |
$21.1M |