Income Breakdown
| TV Revenue | $6.5M |
| TV Placement Bonus | $3.4M |
| Matchday Revenue | $0 |
| Sponsorship | $460K |
| Merchandising | $2.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $71K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$13.3M |
$5.5M |
$7.8M |
$91.7M |
| Jul 2027 |
$14.8M |
$5.2M |
$9.7M |
$83.9M |
| Jun 2027 |
$14.5M |
$5.7M |
$8.9M |
$74.2M |
| May 2027 |
$14.0M |
$6.9M |
$7.1M |
$65.3M |
| Apr 2027 |
$14.2M |
$5.7M |
$8.5M |
$58.2M |
| Mar 2027 |
$11.4M |
$5.8M |
$5.6M |
$49.7M |
| Feb 2027 |
$12.7M |
$4.8M |
$7.8M |
$70.4M |
| Jan 2027 |
$32.6M |
$5.3M |
$27.3M |
$62.5M |
| Dec 2026 |
$14.0M |
$4.6M |
$9.4M |
$35.2M |
| Nov 2026 |
$12.0M |
$4.8M |
$7.2M |
$25.8M |
| Oct 2026 |
$13.8M |
$8.0M |
$5.8M |
$18.5M |
| Sep 2026 |
$13.2M |
$3.7M |
$9.5M |
$12.7M |