Income Breakdown
| TV Revenue | $820K |
| TV Placement Bonus | $288K |
| Matchday Revenue | $331K |
| Sponsorship | $108K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $60K |
| Transfer Amortization | $18K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $819K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$4.0M |
$3.3M |
$737K |
$2.0M |
| Jul 2027 |
$7.4M |
$3.0M |
$4.4M |
$1.2M |
| Jun 2027 |
$4.1M |
$3.4M |
$679K |
$-2.3M |
| May 2027 |
$3.6M |
$3.2M |
$391K |
$-3.0M |
| Apr 2027 |
$3.7M |
$2.4M |
$1.2M |
$13.6M |
| Mar 2027 |
$3.7M |
$2.5M |
$1.2M |
$12.4M |
| Feb 2027 |
$3.8M |
$2.4M |
$1.4M |
$11.1M |
| Jan 2027 |
$5.6M |
$2.5M |
$3.1M |
$9.7M |
| Dec 2026 |
$3.9M |
$2.3M |
$1.7M |
$6.6M |
| Nov 2026 |
$4.2M |
$2.3M |
$1.9M |
$5.0M |
| Oct 2026 |
$4.4M |
$4.8M |
$-483K |
$3.1M |
| Sep 2026 |
$4.1M |
$2.5M |
$1.6M |
$3.5M |