Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $219K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $135K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $34K |
| Transfer Amortization | $979 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$2.8M |
$3.8M |
$-1.0M |
$46.1M |
| Jul 2027 |
$2.8M |
$3.7M |
$-876K |
$67.4M |
| Jun 2027 |
$6.0M |
$3.7M |
$2.3M |
$68.3M |
| May 2027 |
$30.4M |
$6.0M |
$24.4M |
$66.0M |
| Apr 2027 |
$8.9M |
$3.6M |
$5.3M |
$41.5M |
| Mar 2027 |
$6.0M |
$3.7M |
$2.3M |
$36.3M |
| Feb 2027 |
$3.0M |
$3.4M |
$-459K |
$33.9M |
| Jan 2027 |
$6.5M |
$4.1M |
$2.4M |
$34.4M |
| Dec 2026 |
$15.1M |
$4.4M |
$10.7M |
$32.0M |
| Nov 2026 |
$10.7M |
$3.6M |
$7.1M |
$21.2M |
| Oct 2026 |
$3.7M |
$7.2M |
$-3.5M |
$14.1M |
| Sep 2026 |
$16.0M |
$2.1M |
$13.9M |
$17.6M |