Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $7K |
| Sponsorship | $44K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $72K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $53K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$6.0M |
$3.1M |
$2.9M |
$30.7M |
| Jul 2027 |
$6.0M |
$3.2M |
$2.8M |
$27.8M |
| Jun 2027 |
$6.0M |
$3.1M |
$2.9M |
$24.9M |
| May 2027 |
$6.0M |
$3.6M |
$2.4M |
$22.0M |
| Apr 2027 |
$5.8M |
$3.2M |
$2.6M |
$19.6M |
| Mar 2027 |
$5.0M |
$3.1M |
$1.8M |
$17.0M |
| Feb 2027 |
$5.0M |
$2.7M |
$2.3M |
$15.2M |
| Jan 2027 |
$6.5M |
$3.7M |
$2.8M |
$12.9M |
| Dec 2026 |
$5.2M |
$2.7M |
$2.4M |
$10.1M |
| Nov 2026 |
$5.2M |
$2.7M |
$2.4M |
$7.7M |
| Oct 2026 |
$5.2M |
$4.5M |
$698K |
$5.2M |
| Sep 2026 |
$5.2M |
$2.6M |
$2.6M |
$4.5M |