Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $2.0M |
| Sponsorship | $176K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $60K |
| Transfer Amortization | $62K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$8.5M |
$4.9M |
$3.6M |
$2.8M |
| Jul 2027 |
$8.4M |
$5.6M |
$2.7M |
$2.9M |
| Jun 2027 |
$7.3M |
$6.0M |
$1.3M |
$3.3M |
| May 2027 |
$7.1M |
$6.8M |
$254K |
$2.0M |
| Apr 2027 |
$7.1M |
$6.1M |
$1.0M |
$1.8M |
| Mar 2027 |
$6.1M |
$5.8M |
$324K |
$719K |
| Feb 2027 |
$6.3M |
$4.2M |
$2.1M |
$19.4M |
| Jan 2027 |
$11.1M |
$4.3M |
$6.8M |
$17.3M |
| Dec 2026 |
$6.4M |
$4.3M |
$2.1M |
$10.6M |
| Nov 2026 |
$6.4M |
$4.2M |
$2.2M |
$8.4M |
| Oct 2026 |
$7.0M |
$10.0M |
$-3.0M |
$6.2M |
| Sep 2026 |
$6.6M |
$3.8M |
$2.9M |
$9.2M |