Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $11K |
| Sponsorship | $62K |
| Merchandising | $1.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$7.1M |
$3.2M |
$4.0M |
$61.5M |
| Jul 2027 |
$7.4M |
$3.3M |
$4.1M |
$57.6M |
| Jun 2027 |
$7.4M |
$3.2M |
$4.2M |
$53.5M |
| May 2027 |
$6.9M |
$3.2M |
$3.7M |
$49.3M |
| Apr 2027 |
$7.9M |
$3.2M |
$4.7M |
$45.6M |
| Mar 2027 |
$7.8M |
$3.0M |
$4.8M |
$40.9M |
| Feb 2027 |
$7.9M |
$2.8M |
$5.1M |
$38.2M |
| Jan 2027 |
$15.6M |
$2.9M |
$12.7M |
$33.0M |
| Dec 2026 |
$7.8M |
$2.8M |
$5.1M |
$20.3M |
| Nov 2026 |
$7.9M |
$2.8M |
$5.2M |
$15.2M |
| Oct 2026 |
$8.1M |
$4.6M |
$3.5M |
$10.1M |
| Sep 2026 |
$7.6M |
$2.9M |
$4.7M |
$6.6M |