Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $0 |
| Sponsorship | $936K |
| Merchandising | $3.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $470K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $105K |
| Transfer Amortization | $92K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$7.9M |
$5.3M |
$2.6M |
$-2.7M |
| Jul 2027 |
$9.4M |
$5.1M |
$4.3M |
$62.2M |
| Jun 2027 |
$9.7M |
$4.4M |
$5.3M |
$60.4M |
| May 2027 |
$7.1M |
$4.3M |
$2.8M |
$55.0M |
| Apr 2027 |
$7.8M |
$4.3M |
$3.5M |
$52.1M |
| Mar 2027 |
$7.1M |
$4.7M |
$2.4M |
$48.6M |
| Feb 2027 |
$8.8M |
$4.7M |
$4.1M |
$46.2M |
| Jan 2027 |
$7.8M |
$4.7M |
$3.1M |
$44.1M |
| Dec 2026 |
$7.3M |
$4.4M |
$2.9M |
$41.0M |
| Nov 2026 |
$7.3M |
$4.8M |
$2.5M |
$38.0M |
| Oct 2026 |
$17.8M |
$7.1M |
$10.7M |
$35.5M |
| Sep 2026 |
$13.8M |
$2.9M |
$10.9M |
$24.8M |