Income Breakdown
| TV Revenue | $4.8M |
| TV Placement Bonus | $603K |
| Matchday Revenue | $43K |
| Sponsorship | $73K |
| Merchandising | $912K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $51K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$6.4M |
$3.6M |
$2.8M |
$33.3M |
| Jul 2027 |
$6.4M |
$3.4M |
$3.0M |
$31.1M |
| Jun 2027 |
$7.1M |
$3.8M |
$3.3M |
$28.1M |
| May 2027 |
$7.7M |
$4.9M |
$2.8M |
$24.8M |
| Apr 2027 |
$7.2M |
$3.5M |
$3.7M |
$22.0M |
| Mar 2027 |
$7.8M |
$3.6M |
$4.3M |
$18.2M |
| Feb 2027 |
$7.2M |
$3.2M |
$4.0M |
$14.0M |
| Jan 2027 |
$10.8M |
$3.2M |
$7.6M |
$21.3M |
| Dec 2026 |
$7.1M |
$3.2M |
$3.9M |
$13.7M |
| Nov 2026 |
$7.0M |
$2.9M |
$4.0M |
$9.7M |
| Oct 2026 |
$7.0M |
$6.3M |
$747K |
$5.7M |
| Sep 2026 |
$6.5M |
$2.8M |
$3.7M |
$4.9M |