Income Breakdown
| TV Revenue | $5.6M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $0 |
| Sponsorship | $414K |
| Merchandising | $2.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $290K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $70K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$11.1M |
$5.8M |
$5.3M |
$68.5M |
| Jul 2027 |
$10.2M |
$5.2M |
$5.0M |
$67.7M |
| Jun 2027 |
$19.6M |
$5.2M |
$14.4M |
$62.7M |
| May 2027 |
$10.3M |
$6.0M |
$4.3M |
$48.3M |
| Apr 2027 |
$10.4M |
$6.2M |
$4.3M |
$44.0M |
| Mar 2027 |
$10.7M |
$6.3M |
$4.4M |
$39.7M |
| Feb 2027 |
$17.9M |
$6.3M |
$11.6M |
$35.3M |
| Jan 2027 |
$10.6M |
$6.2M |
$4.4M |
$23.7M |
| Dec 2026 |
$10.8M |
$6.1M |
$4.6M |
$19.4M |
| Nov 2026 |
$10.2M |
$6.0M |
$4.2M |
$14.7M |
| Oct 2026 |
$10.9M |
$9.9M |
$983K |
$10.5M |
| Sep 2026 |
$9.8M |
$3.8M |
$6.1M |
$9.5M |